Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.48% first-year return on $462k initial cash invested.
-23.48%
Cash On Cash
1.75%
Cap Rate
0.26
DSCR
$5,812
Rent
-$9,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,812 income − $14,844 expenses = $9,032 out of pocket
Investment Breakdown
|
Purchase Price
$2112k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$422k
Closing costs
1%
$21,124
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,812
Total Expenses
$14,844
Mortgage P&I
204%
$11,878
Property Taxes
4%
$222
Home Insurance
13%
$770
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639