Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $472k initial cash invested.
-13.67%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$11,120
Rent
-$5,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,120 income − $16,494 expenses = $5,374 out of pocket
Investment Breakdown
|
Purchase Price
$2160k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$432k
Closing costs
1%
$21,604
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,120
Total Expenses
$16,494
Mortgage P&I
97%
$10,814
Property Taxes
11%
$1,236
Home Insurance
6%
$663
HOA
0%
$0
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,223