Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.88% first-year return on $467k initial cash invested.
-25.88%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$3,345
Rent
-$10,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $13,415 expenses = $10,070 out of pocket
Investment Breakdown
|
Purchase Price
$2138k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$428k
Closing costs
1%
$21,377
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$13,415
Mortgage P&I
316%
$10,577
Property Taxes
27%
$896
Home Insurance
24%
$805
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368