Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.89% first-year return on $464k initial cash invested.
-18.89%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$7,448
Rent
-$7,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,448 income − $14,749 expenses = $7,301 out of pocket
Investment Breakdown
|
Purchase Price
$2123k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$425k
Closing costs
1%
$21,232
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,448
Total Expenses
$14,749
Mortgage P&I
141%
$10,484
Property Taxes
15%
$1,121
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819