Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $474k initial cash invested.
-13.34%
Cash On Cash
3.66%
Cap Rate
0.58
DSCR
$11,854
Rent
-$5,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,854 income − $17,122 expenses = $5,268 out of pocket
Investment Breakdown
|
Purchase Price
$2170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$434k
Closing costs
1%
$21,701
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,854
Total Expenses
$17,122
Mortgage P&I
96%
$11,405
Property Taxes
4%
$480
Home Insurance
7%
$803
HOA
3%
$404
Property Management
12%
$1,422
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,304