Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $470k initial cash invested.
-14.18%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$9,786
Rent
-$5,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,786 income − $15,334 expenses = $5,548 out of pocket
Investment Breakdown
|
Purchase Price
$2150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,504
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,786
Total Expenses
$15,334
Mortgage P&I
111%
$10,888
Property Taxes
1%
$105
Home Insurance
10%
$1,015
HOA
0%
$0
Property Management
12%
$1,174
CapEx
4%
$391
Vacancy
3%
$294
Maintenance
4%
$391
Other
11%
$1,076