Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.33% first-year return on $456k initial cash invested.
-25.33%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$5,658
Rent
-$9,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,658 income − $15,292 expenses = $9,634 out of pocket
Investment Breakdown
|
Purchase Price
$2087k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$417k
Closing costs
1%
$20,873
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,658
Total Expenses
$15,292
Mortgage P&I
185%
$10,472
Property Taxes
34%
$1,899
Home Insurance
13%
$752
HOA
4%
$246
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622