Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $456k initial cash invested.
-15.79%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$9,298
Rent
-$6,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,298 income − $15,303 expenses = $6,005 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%
$20,872
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,298
Total Expenses
$15,303
Mortgage P&I
112%
$10,400
Property Taxes
14%
$1,269
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,116
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,023