Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.57% first-year return on $467k initial cash invested.
-23.57%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$4,515
Rent
-$9,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,515 income − $13,693 expenses = $9,178 out of pocket
Investment Breakdown
|
Purchase Price
$2140k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$428k
Closing costs
1%
$21,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,515
Total Expenses
$13,693
Mortgage P&I
238%
$10,748
Property Taxes
14%
$630
Home Insurance
17%
$779
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497