Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $444k initial cash invested.
-17.98%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$8,410
Rent
-$6,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,410 income − $15,064 expenses = $6,654 out of pocket
Investment Breakdown
|
Purchase Price
$2029k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$406k
Closing costs
1%
$20,294
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,410
Total Expenses
$15,064
Mortgage P&I
122%
$10,281
Property Taxes
14%
$1,190
Home Insurance
9%
$735
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925