Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $482k initial cash invested.
-15.69%
Cash On Cash
2.99%
Cap Rate
0.48
DSCR
$11,410
Rent
-$6,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,410 income − $17,709 expenses = $6,299 out of pocket
Investment Breakdown
|
Purchase Price
$2209k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$442k
Closing costs
1%
$22,085
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,410
Total Expenses
$17,709
Mortgage P&I
99%
$11,343
Property Taxes
13%
$1,500
Home Insurance
7%
$838
HOA
1%
$150
Property Management
12%
$1,369
CapEx
4%
$456
Vacancy
3%
$342
Maintenance
4%
$456
Other
11%
$1,255