Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.63% first-year return on $483k initial cash invested.
-19.63%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$9,618
Rent
-$7,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,618 income − $17,513 expenses = $7,895 out of pocket
Investment Breakdown
|
Purchase Price
$2213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$483k
Downpayment
20%
$443k
Closing costs
1%
$22,125
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,618
Total Expenses
$17,513
Mortgage P&I
117%
$11,246
Property Taxes
17%
$1,644
Home Insurance
8%
$803
HOA
6%
$549
Property Management
12%
$1,154
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,058