Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $476k initial cash invested.
-17.12%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$9,232
Rent
-$6,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,232 income − $16,021 expenses = $6,789 out of pocket
Investment Breakdown
|
Purchase Price
$2181k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$476k
Downpayment
20%
$436k
Closing costs
1%
$21,809
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,232
Total Expenses
$16,021
Mortgage P&I
117%
$10,846
Property Taxes
15%
$1,406
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,108
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,016