Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.28% first-year return on $472k initial cash invested.
-22.28%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$8,649
Rent
-$8,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,649 income − $17,415 expenses = $8,766 out of pocket
Investment Breakdown
|
Purchase Price
$2162k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$472k
Downpayment
20%
$432k
Closing costs
1%
$21,621
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,649
Total Expenses
$17,415
Mortgage P&I
129%
$11,142
Property Taxes
5%
$404
Home Insurance
9%
$788
HOA
25%
$2,141
Property Management
12%
$1,038
CapEx
4%
$346
Vacancy
3%
$259
Maintenance
4%
$346
Other
11%
$951