Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.64% first-year return on $459k initial cash invested.
-18.64%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$6,760
Rent
-$7,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,760 income − $13,891 expenses = $7,131 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,760
Total Expenses
$13,891
Mortgage P&I
157%
$10,639
Property Taxes
3%
$219
Home Insurance
11%
$735
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$744