Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.42% first-year return on $463k initial cash invested.
-19.42%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$6,916
Rent
-$7,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,916 income − $14,403 expenses = $7,487 out of pocket
Investment Breakdown
|
Purchase Price
$2117k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$423k
Closing costs
1%
$21,169
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,916
Total Expenses
$14,403
Mortgage P&I
155%
$10,719
Property Taxes
10%
$676
Home Insurance
9%
$656
HOA
0%
$0
Property Management
12%
$830
CapEx
4%
$277
Vacancy
3%
$207
Maintenance
4%
$277
Other
11%
$761