Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.83% first-year return on $487k initial cash invested.
-23.83%
Cash On Cash
1.8%
Cap Rate
0.26
DSCR
$7,740
Rent
-$9,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,740 income − $17,404 expenses = $9,664 out of pocket
Investment Breakdown
|
Purchase Price
$2232k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$487k
Downpayment
20%
$446k
Closing costs
1%
$22,319
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,740
Total Expenses
$17,404
Mortgage P&I
164%
$12,698
Property Taxes
18%
$1,392
Home Insurance
9%
$682
HOA
0%
$0
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$851