Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.82% first-year return on $478k initial cash invested.
-20.82%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$7,070
Rent
-$8,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,070 income − $15,360 expenses = $8,290 out of pocket
Investment Breakdown
|
Purchase Price
$2190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,070
Total Expenses
$15,360
Mortgage P&I
154%
$10,870
Property Taxes
17%
$1,178
Home Insurance
13%
$908
HOA
0%
$0
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778