Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $452k initial cash invested.
-20.86%
Cash On Cash
2.33%
Cap Rate
0.35
DSCR
$10,408
Rent
-$7,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,408 income − $18,266 expenses = $7,858 out of pocket
Investment Breakdown
|
Purchase Price
$2066k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$413k
Closing costs
1%
$20,664
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,408
Total Expenses
$18,266
Mortgage P&I
110%
$11,449
Property Taxes
20%
$2,082
Home Insurance
7%
$747
HOA
4%
$450
Property Management
12%
$1,249
CapEx
4%
$416
Vacancy
3%
$312
Maintenance
4%
$416
Other
11%
$1,145