Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.34% first-year return on $446k initial cash invested.
-24.34%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$7,198
Rent
-$9,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,198 income − $16,252 expenses = $9,054 out of pocket
Investment Breakdown
|
Purchase Price
$2040k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$408k
Closing costs
1%
$20,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,198
Total Expenses
$16,252
Mortgage P&I
145%
$10,431
Property Taxes
34%
$2,465
Home Insurance
13%
$908
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792