Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.91% first-year return on $471k initial cash invested.
-24.91%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$8,145
Rent
-$9,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,145 income − $17,920 expenses = $9,775 out of pocket
Investment Breakdown
|
Purchase Price
$2157k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$471k
Downpayment
20%
$431k
Closing costs
1%
$21,570
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,145
Total Expenses
$17,920
Mortgage P&I
149%
$12,100
Property Taxes
28%
$2,250
Home Insurance
10%
$801
HOA
0%
$0
Property Management
12%
$977
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896