Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.17% first-year return on $461k initial cash invested.
-21.17%
Cash On Cash
2.24%
Cap Rate
0.33
DSCR
$7,144
Rent
-$8,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,144 income − $15,280 expenses = $8,136 out of pocket
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,106
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,144
Total Expenses
$15,280
Mortgage P&I
165%
$11,782
Property Taxes
3%
$202
Home Insurance
11%
$770
HOA
1%
$97
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786