Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.28% first-year return on $458k initial cash invested.
-25.28%
Cash On Cash
1.23%
Cap Rate
0.19
DSCR
$5,542
Rent
-$9,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,542 income − $15,179 expenses = $9,637 out of pocket
Investment Breakdown
|
Purchase Price
$2093k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,929
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,542
Total Expenses
$15,179
Mortgage P&I
209%
$11,564
Property Taxes
17%
$960
Home Insurance
14%
$770
HOA
0%
$0
Property Management
12%
$665
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610