Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.36% first-year return on $469k initial cash invested.
-17.36%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$10,473
Rent
-$6,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,473 income − $17,262 expenses = $6,789 out of pocket
Investment Breakdown
|
Purchase Price
$2149k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,488
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,473
Total Expenses
$17,262
Mortgage P&I
110%
$11,468
Property Taxes
14%
$1,430
Home Insurance
8%
$803
HOA
0%
$0
Property Management
12%
$1,257
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,152