Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.69% first-year return on $474k initial cash invested.
-20.69%
Cash On Cash
2.3%
Cap Rate
0.35
DSCR
$11,094
Rent
-$8,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,094 income − $19,272 expenses = $8,178 out of pocket
Investment Breakdown
|
Purchase Price
$2173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$435k
Closing costs
1%
$21,726
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,094
Total Expenses
$19,272
Mortgage P&I
107%
$11,899
Property Taxes
25%
$2,728
Home Insurance
8%
$873
HOA
0%
$0
Property Management
12%
$1,331
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,220