Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.24% first-year return on $457k initial cash invested.
-18.24%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$8,444
Rent
-$6,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,444 income − $15,388 expenses = $6,944 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,899
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,444
Total Expenses
$15,388
Mortgage P&I
122%
$10,343
Property Taxes
17%
$1,411
Home Insurance
9%
$763
HOA
0%
$0
Property Management
12%
$1,013
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929