Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.4% first-year return on $445k initial cash invested.
-18.4%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$7,452
Rent
-$6,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,452 income − $14,274 expenses = $6,822 out of pocket
Investment Breakdown
|
Purchase Price
$2033k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$407k
Closing costs
1%
$20,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,452
Total Expenses
$14,274
Mortgage P&I
136%
$10,156
Property Taxes
8%
$569
Home Insurance
14%
$1,015
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820