Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.71% first-year return on $461k initial cash invested.
-23.71%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$6,284
Rent
-$9,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,284 income − $15,393 expenses = $9,109 out of pocket
Investment Breakdown
|
Purchase Price
$2110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,284
Total Expenses
$15,393
Mortgage P&I
167%
$10,503
Property Taxes
30%
$1,916
Home Insurance
13%
$838
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691