Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.18% first-year return on $463k initial cash invested.
-19.18%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$9,292
Rent
-$7,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,292 income − $16,691 expenses = $7,399 out of pocket
Investment Breakdown
|
Purchase Price
$2119k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,192
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,292
Total Expenses
$16,691
Mortgage P&I
114%
$10,598
Property Taxes
23%
$2,163
Home Insurance
8%
$770
HOA
0%
$0
Property Management
12%
$1,115
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,022