Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.55% first-year return on $459k initial cash invested.
-25.55%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$7,014
Rent
-$9,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,014 income − $16,785 expenses = $9,771 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,014
Total Expenses
$16,785
Mortgage P&I
165%
$11,582
Property Taxes
30%
$2,082
Home Insurance
10%
$735
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772