Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.1% first-year return on $448k initial cash invested.
-18.1%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$8,184
Rent
-$6,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,184 income − $14,948 expenses = $6,764 out of pocket
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$410k
Closing costs
1%
$20,492
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,184
Total Expenses
$14,948
Mortgage P&I
126%
$10,302
Property Taxes
15%
$1,238
Home Insurance
8%
$626
HOA
0%
$0
Property Management
12%
$982
CapEx
4%
$327
Vacancy
3%
$246
Maintenance
4%
$327
Other
11%
$900