Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.87% first-year return on $449k initial cash invested.
-17.87%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$8,818
Rent
-$6,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,818 income − $15,506 expenses = $6,688 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,532
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,818
Total Expenses
$15,506
Mortgage P&I
117%
$10,317
Property Taxes
17%
$1,457
Home Insurance
8%
$733
HOA
0%
$0
Property Management
12%
$1,058
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$970