Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.88% first-year return on $446k initial cash invested.
-20.88%
Cash On Cash
2.33%
Cap Rate
0.35
DSCR
$9,633
Rent
-$7,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,633 income − $17,395 expenses = $7,762 out of pocket
Investment Breakdown
|
Purchase Price
$2039k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$408k
Closing costs
1%
$20,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,633
Total Expenses
$17,395
Mortgage P&I
118%
$11,335
Property Taxes
19%
$1,844
Home Insurance
8%
$770
HOA
2%
$171
Property Management
12%
$1,156
CapEx
4%
$385
Vacancy
3%
$289
Maintenance
4%
$385
Other
11%
$1,060