Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $457k initial cash invested.
-17.88%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$9,064
Rent
-$6,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,064 income − $15,867 expenses = $6,803 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,883
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,064
Total Expenses
$15,867
Mortgage P&I
115%
$10,432
Property Taxes
13%
$1,180
Home Insurance
8%
$732
HOA
5%
$440
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$997