Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $459k initial cash invested.
-13.82%
Cash On Cash
4.03%
Cap Rate
0.6
DSCR
$13,936
Rent
-$5,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,936 income − $19,216 expenses = $5,280 out of pocket
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,936
Total Expenses
$19,216
Mortgage P&I
84%
$11,769
Property Taxes
14%
$1,976
Home Insurance
5%
$734
HOA
0%
$0
Property Management
12%
$1,672
CapEx
4%
$557
Vacancy
3%
$418
Maintenance
4%
$557
Other
11%
$1,533