Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.26% first-year return on $468k initial cash invested.
-17.26%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$11,800
Rent
-$6,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,800 income − $18,536 expenses = $6,736 out of pocket
Investment Breakdown
|
Purchase Price
$2144k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$468k
Downpayment
20%
$429k
Closing costs
1%
$21,444
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,800
Total Expenses
$18,536
Mortgage P&I
91%
$10,750
Property Taxes
26%
$3,076
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298