Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.89% first-year return on $466k initial cash invested.
-17.89%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$10,128
Rent
-$6,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,128 income − $17,082 expenses = $6,954 out of pocket
Investment Breakdown
|
Purchase Price
$2136k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,128
Total Expenses
$17,082
Mortgage P&I
107%
$10,786
Property Taxes
21%
$2,085
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,215
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,114