Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $484k initial cash invested.
-15.47%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$11,942
Rent
-$6,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,942 income − $18,180 expenses = $6,238 out of pocket
Investment Breakdown
|
Purchase Price
$2219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,942
Total Expenses
$18,180
Mortgage P&I
93%
$11,160
Property Taxes
18%
$2,182
Home Insurance
7%
$777
HOA
0%
$0
Property Management
12%
$1,433
CapEx
4%
$478
Vacancy
3%
$358
Maintenance
4%
$478
Other
11%
$1,314