Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.97% first-year return on $445k initial cash invested.
-20.97%
Cash On Cash
2.24%
Cap Rate
0.34
DSCR
$9,044
Rent
-$7,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,044 income − $16,819 expenses = $7,775 out of pocket
Investment Breakdown
|
Purchase Price
$2033k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$407k
Closing costs
1%
$20,328
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,044
Total Expenses
$16,819
Mortgage P&I
124%
$11,211
Property Taxes
21%
$1,868
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,085
CapEx
4%
$362
Vacancy
3%
$271
Maintenance
4%
$362
Other
11%
$995