Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.9% first-year return on $449k initial cash invested.
-20.9%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$8,391
Rent
-$7,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,391 income − $16,201 expenses = $7,810 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,391
Total Expenses
$16,201
Mortgage P&I
127%
$10,664
Property Taxes
23%
$1,965
Home Insurance
9%
$718
HOA
0%
$0
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923