Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.51% first-year return on $484k initial cash invested.
-21.51%
Cash On Cash
2.06%
Cap Rate
0.31
DSCR
$8,768
Rent
-$8,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,768 income − $17,441 expenses = $8,673 out of pocket
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,179
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,768
Total Expenses
$17,441
Mortgage P&I
138%
$12,127
Property Taxes
20%
$1,721
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$1,052
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$964