Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.29% first-year return on $447k initial cash invested.
-18.29%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$9,290
Rent
-$6,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,290 income − $16,108 expenses = $6,818 out of pocket
Investment Breakdown
|
Purchase Price
$2044k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$409k
Closing costs
1%
$20,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,290
Total Expenses
$16,108
Mortgage P&I
112%
$10,358
Property Taxes
20%
$1,855
Home Insurance
8%
$735
HOA
0%
$0
Property Management
12%
$1,115
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,022