Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.93% first-year return on $449k initial cash invested.
-21.93%
Cash On Cash
2.11%
Cap Rate
0.31
DSCR
$7,305
Rent
-$8,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,305 income − $15,515 expenses = $8,210 out of pocket
Investment Breakdown
|
Purchase Price
$2054k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,537
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,305
Total Expenses
$15,515
Mortgage P&I
158%
$11,529
Property Taxes
7%
$494
Home Insurance
10%
$733
HOA
4%
$275
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804