Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.68% first-year return on $455k initial cash invested.
-19.68%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$8,278
Rent
-$7,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,278 income − $15,741 expenses = $7,463 out of pocket
Investment Breakdown
|
Purchase Price
$2081k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$455k
Downpayment
20%
$416k
Closing costs
1%
$20,810
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,278
Total Expenses
$15,741
Mortgage P&I
129%
$10,660
Property Taxes
20%
$1,672
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911