Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.49% first-year return on $458k initial cash invested.
-21.49%
Cash On Cash
2.23%
Cap Rate
0.33
DSCR
$11,164
Rent
-$8,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,164 income − $19,366 expenses = $8,202 out of pocket
Investment Breakdown
|
Purchase Price
$2096k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,956
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,164
Total Expenses
$19,366
Mortgage P&I
104%
$11,651
Property Taxes
17%
$1,947
Home Insurance
10%
$1,155
HOA
7%
$816
Property Management
12%
$1,340
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,228