Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $479k initial cash invested.
-12.64%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$10,707
Rent
-$5,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,707 income − $15,752 expenses = $5,045 out of pocket
Investment Breakdown
|
Purchase Price
$2195k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$479k
Downpayment
20%
$439k
Closing costs
1%
$21,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,707
Total Expenses
$15,752
Mortgage P&I
103%
$10,991
Property Taxes
3%
$353
Home Insurance
7%
$768
HOA
0%
$0
Property Management
12%
$1,285
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,178