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 $454k initial cash invested.
-19.68%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$7,155
Rent
-$7,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,155 income − $14,607 expenses = $7,452 out of pocket
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$410k
Closing costs
1%
$20,494
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$7,155
Total Expenses
$14,607
Mortgage P&I
142%
$10,124
Property Taxes
18%
$1,312
Home Insurance
10%
$684
HOA
1%
$54
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787
Projection Charts
Investment Value YoY