Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.86% first-year return on $448k initial cash invested.
-19.86%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$7,479
Rent
-$7,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,479 income − $14,899 expenses = $7,420 out of pocket
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$410k
Closing costs
1%
$20,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,479
Total Expenses
$14,899
Mortgage P&I
137%
$10,260
Property Taxes
18%
$1,363
Home Insurance
10%
$734
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$823