Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.98% first-year return on $470k initial cash invested.
-19.98%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$10,654
Rent
-$7,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,654 income − $18,486 expenses = $7,832 out of pocket
Investment Breakdown
|
Purchase Price
$2154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$431k
Closing costs
1%
$21,540
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,654
Total Expenses
$18,486
Mortgage P&I
111%
$11,875
Property Taxes
20%
$2,182
Home Insurance
7%
$770
HOA
0%
$37
Property Management
12%
$1,278
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172