Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.68% first-year return on $474k initial cash invested.
-20.68%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$7,840
Rent
-$8,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,840 income − $16,007 expenses = $8,167 out of pocket
Investment Breakdown
|
Purchase Price
$2171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$434k
Closing costs
1%
$21,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,840
Total Expenses
$16,007
Mortgage P&I
139%
$10,860
Property Taxes
17%
$1,305
Home Insurance
10%
$805
HOA
5%
$371
Property Management
12%
$941
CapEx
4%
$314
Vacancy
3%
$235
Maintenance
4%
$314
Other
11%
$862