Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $484k initial cash invested.
-13.5%
Cash On Cash
3.37%
Cap Rate
0.55
DSCR
$10,856
Rent
-$5,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,856 income − $16,298 expenses = $5,442 out of pocket
Investment Breakdown
|
Purchase Price
$2219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,186
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,856
Total Expenses
$16,298
Mortgage P&I
103%
$11,234
Property Taxes
4%
$481
Home Insurance
8%
$892
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194