Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $454k initial cash invested.
-20.58%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$8,444
Rent
-$7,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,444 income − $16,225 expenses = $7,781 out of pocket
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$415k
Closing costs
1%
$20,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,444
Total Expenses
$16,225
Mortgage P&I
122%
$10,289
Property Taxes
26%
$2,185
Home Insurance
8%
$665
HOA
3%
$215
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929