Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.79% first-year return on $468k initial cash invested.
-21.79%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$6,939
Rent
-$8,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,939 income − $15,434 expenses = $8,495 out of pocket
Investment Breakdown
|
Purchase Price
$2142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$468k
Downpayment
20%
$428k
Closing costs
1%
$21,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,939
Total Expenses
$15,434
Mortgage P&I
156%
$10,829
Property Taxes
21%
$1,457
Home Insurance
11%
$788
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$763