Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.18% first-year return on $444k initial cash invested.
-18.18%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$8,626
Rent
-$6,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,626 income − $15,350 expenses = $6,724 out of pocket
Investment Breakdown
|
Purchase Price
$2028k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$444k
Downpayment
20%
$406k
Closing costs
1%
$20,279
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,626
Total Expenses
$15,350
Mortgage P&I
123%
$10,601
Property Taxes
13%
$1,134
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949