Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.15% first-year return on $478k initial cash invested.
-21.15%
Cash On Cash
2.29%
Cap Rate
0.34
DSCR
$8,610
Rent
-$8,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,610 income − $17,041 expenses = $8,431 out of pocket
Investment Breakdown
|
Purchase Price
$2192k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,924
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,610
Total Expenses
$17,041
Mortgage P&I
142%
$12,264
Property Taxes
12%
$1,046
Home Insurance
9%
$805
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947