Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.33% first-year return on $465k initial cash invested.
-16.33%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$10,086
Rent
-$6,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,086 income − $16,409 expenses = $6,323 out of pocket
Investment Breakdown
|
Purchase Price
$2127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$465k
Downpayment
20%
$425k
Closing costs
1%
$21,266
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,086
Total Expenses
$16,409
Mortgage P&I
104%
$10,532
Property Taxes
17%
$1,679
Home Insurance
8%
$770
HOA
0%
$0
Property Management
12%
$1,210
CapEx
4%
$403
Vacancy
3%
$303
Maintenance
4%
$403
Other
11%
$1,109