Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.74% first-year return on $459k initial cash invested.
-19.74%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$6,483
Rent
-$7,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $14,030 expenses = $7,547 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$14,030
Mortgage P&I
163%
$10,585
Property Taxes
8%
$507
Home Insurance
11%
$735
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713