Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $443k initial cash invested.
-19.91%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$9,092
Rent
-$7,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,092 income − $16,444 expenses = $7,352 out of pocket
Investment Breakdown
|
Purchase Price
$2024k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$405k
Closing costs
1%
$20,239
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,092
Total Expenses
$16,444
Mortgage P&I
111%
$10,123
Property Taxes
25%
$2,254
Home Insurance
8%
$735
HOA
3%
$240
Property Management
12%
$1,091
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,000