Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $459k initial cash invested.
-16.61%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$8,655
Rent
-$6,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,655 income − $15,008 expenses = $6,353 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,655
Total Expenses
$15,008
Mortgage P&I
122%
$10,516
Property Taxes
9%
$810
Home Insurance
8%
$735
HOA
0%
$4
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$952