Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $476k initial cash invested.
-20.58%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$8,517
Rent
-$8,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,517 income − $16,687 expenses = $8,170 out of pocket
Investment Breakdown
|
Purchase Price
$2182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$436k
Closing costs
1%
$21,824
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,517
Total Expenses
$16,687
Mortgage P&I
130%
$11,050
Property Taxes
23%
$1,970
Home Insurance
9%
$770
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937