Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.7% first-year return on $475k initial cash invested.
-22.7%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$8,751
Rent
-$8,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,751 income − $17,733 expenses = $8,982 out of pocket
Investment Breakdown
|
Purchase Price
$2175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$475k
Downpayment
20%
$435k
Closing costs
1%
$21,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,751
Total Expenses
$17,733
Mortgage P&I
137%
$11,962
Property Taxes
23%
$2,030
Home Insurance
9%
$761
HOA
0%
$4
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$263
Maintenance
4%
$350
Other
11%
$963