Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $472k initial cash invested.
-10.88%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$11,428
Rent
-$4,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,428 income − $15,709 expenses = $4,281 out of pocket
Investment Breakdown
|
Purchase Price
$2163k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$433k
Closing costs
1%
$21,631
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,428
Total Expenses
$15,709
Mortgage P&I
94%
$10,698
Property Taxes
3%
$370
Home Insurance
7%
$756
HOA
0%
$0
Property Management
12%
$1,371
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,257