Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.26% first-year return on $466k initial cash invested.
-20.26%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$7,916
Rent
-$7,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,916 income − $15,780 expenses = $7,864 out of pocket
Investment Breakdown
|
Purchase Price
$2132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$426k
Closing costs
1%
$21,322
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,916
Total Expenses
$15,780
Mortgage P&I
137%
$10,832
Property Taxes
20%
$1,556
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$237
Maintenance
4%
$317
Other
11%
$871