Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $459k initial cash invested.
-17.98%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$9,603
Rent
-$6,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,603 income − $16,477 expenses = $6,874 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,988
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,603
Total Expenses
$16,477
Mortgage P&I
109%
$10,446
Property Taxes
22%
$2,113
Home Insurance
7%
$654
HOA
0%
$0
Property Management
12%
$1,152
CapEx
4%
$384
Vacancy
3%
$288
Maintenance
4%
$384
Other
11%
$1,056