Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $458k initial cash invested.
-17.72%
Cash On Cash
2.44%
Cap Rate
0.4
DSCR
$8,924
Rent
-$6,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,924 income − $15,690 expenses = $6,766 out of pocket
Investment Breakdown
|
Purchase Price
$2097k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,967
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,924
Total Expenses
$15,690
Mortgage P&I
120%
$10,671
Property Taxes
15%
$1,336
Home Insurance
7%
$648
HOA
0%
$0
Property Management
12%
$1,071
CapEx
4%
$357
Vacancy
3%
$268
Maintenance
4%
$357
Other
11%
$982