Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.22% first-year return on $462k initial cash invested.
-20.22%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$7,504
Rent
-$7,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,504 income − $15,283 expenses = $7,779 out of pocket
Investment Breakdown
|
Purchase Price
$2113k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$423k
Closing costs
1%
$21,125
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,504
Total Expenses
$15,283
Mortgage P&I
144%
$10,788
Property Taxes
14%
$1,074
Home Insurance
11%
$861
HOA
0%
$10
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825