Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.6% first-year return on $484k initial cash invested.
-17.6%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$8,292
Rent
-$7,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,292 income − $15,388 expenses = $7,096 out of pocket
Investment Breakdown
|
Purchase Price
$2218k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$484k
Downpayment
20%
$444k
Closing costs
1%
$22,177
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,292
Total Expenses
$15,388
Mortgage P&I
139%
$11,507
Property Taxes
3%
$239
Home Insurance
10%
$822
HOA
0%
$0
Property Management
12%
$995
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$912