Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.45% first-year return on $470k initial cash invested.
-24.45%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$4,628
Rent
-$9,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $14,203 expenses = $9,575 out of pocket
Investment Breakdown
|
Purchase Price
$2152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$470k
Downpayment
20%
$430k
Closing costs
1%
$21,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$14,203
Mortgage P&I
240%
$11,103
Property Taxes
16%
$731
Home Insurance
17%
$796
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509