Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.89% first-year return on $459k initial cash invested.
-18.89%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$7,588
Rent
-$7,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,588 income − $14,816 expenses = $7,228 out of pocket
Investment Breakdown
|
Purchase Price
$2101k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,588
Total Expenses
$14,816
Mortgage P&I
139%
$10,522
Property Taxes
13%
$960
Home Insurance
10%
$752
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835