Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.42% first-year return on $455k initial cash invested.
-25.42%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$5,912
Rent
-$9,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,912 income − $15,551 expenses = $9,639 out of pocket
Investment Breakdown
|
Purchase Price
$2081k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$416k
Closing costs
1%
$20,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,912
Total Expenses
$15,551
Mortgage P&I
177%
$10,488
Property Taxes
33%
$1,932
Home Insurance
13%
$768
HOA
6%
$355
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650