Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.42% first-year return on $461k initial cash invested.
-21.42%
Cash On Cash
1.82%
Cap Rate
0.29
DSCR
$6,027
Rent
-$8,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,027 income − $14,255 expenses = $8,228 out of pocket
Investment Breakdown
|
Purchase Price
$2109k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,089
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,027
Total Expenses
$14,255
Mortgage P&I
186%
$11,187
Property Taxes
4%
$249
Home Insurance
13%
$770
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$663