Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.03% first-year return on $446k initial cash invested.
-24.03%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$4,208
Rent
-$8,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $13,142 expenses = $8,934 out of pocket
Investment Breakdown
|
Purchase Price
$2039k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$408k
Closing costs
1%
$20,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,208
Total Expenses
$13,142
Mortgage P&I
248%
$10,428
Property Taxes
12%
$518
Home Insurance
18%
$766
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463