Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.1% first-year return on $464k initial cash invested.
-23.1%
Cash On Cash
1.54%
Cap Rate
0.24
DSCR
$7,882
Rent
-$8,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,882 income − $16,814 expenses = $8,932 out of pocket
Investment Breakdown
|
Purchase Price
$2124k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,236
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,882
Total Expenses
$16,814
Mortgage P&I
144%
$11,336
Property Taxes
27%
$2,151
Home Insurance
8%
$648
HOA
0%
$0
Property Management
12%
$946
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$867