Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.12% first-year return on $469k initial cash invested.
-24.12%
Cash On Cash
1.15%
Cap Rate
0.18
DSCR
$7,160
Rent
-$9,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,160 income − $16,596 expenses = $9,436 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$469k
Downpayment
20%
$430k
Closing costs
1%
$21,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,160
Total Expenses
$16,596
Mortgage P&I
157%
$11,213
Property Taxes
30%
$2,180
Home Insurance
11%
$769
HOA
0%
$0
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$788