Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.46% first-year return on $457k initial cash invested.
-20.46%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$8,584
Rent
-$7,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,584 income − $16,378 expenses = $7,794 out of pocket
Investment Breakdown
|
Purchase Price
$2092k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,584
Total Expenses
$16,378
Mortgage P&I
122%
$10,473
Property Taxes
23%
$1,994
Home Insurance
9%
$768
HOA
3%
$225
Property Management
12%
$1,030
CapEx
4%
$343
Vacancy
3%
$258
Maintenance
4%
$343
Other
11%
$944