Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.41% first-year return on $470k initial cash invested.
-27.41%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$2,253
Rent
-$10,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $12,976 expenses = $10,723 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$12,976
Mortgage P&I
492%
$11,089
Property Taxes
16%
$369
Home Insurance
33%
$752
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248