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
2.37%
Cap Rate
0.39
DSCR
$11,582
Rent
-$6,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,582 income − $18,533 expenses = $6,951 out of pocket
Investment Breakdown
|
Purchase Price
$2092k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,582
Total Expenses
$18,533
Mortgage P&I
92%
$10,623
Property Taxes
28%
$3,238
Home Insurance
6%
$735
HOA
0%
$0
Property Management
12%
$1,390
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,274