Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.95% first-year return on $469k initial cash invested.
-19.95%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$9,747
Rent
-$7,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,747 income − $17,550 expenses = $7,803 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,747
Total Expenses
$17,550
Mortgage P&I
112%
$10,883
Property Taxes
22%
$2,113
Home Insurance
8%
$752
HOA
5%
$488
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072