Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $478k initial cash invested.
-18.04%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$12,238
Rent
-$7,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,238 income − $19,420 expenses = $7,182 out of pocket
Investment Breakdown
|
Purchase Price
$2189k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$478k
Downpayment
20%
$438k
Closing costs
1%
$21,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,238
Total Expenses
$19,420
Mortgage P&I
90%
$10,955
Property Taxes
29%
$3,507
Home Insurance
7%
$796
HOA
0%
$0
Property Management
12%
$1,469
CapEx
4%
$490
Vacancy
3%
$367
Maintenance
4%
$490
Other
11%
$1,346