Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $459k initial cash invested.
-17.92%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$6,957
Rent
-$6,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,957 income − $13,811 expenses = $6,854 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,957
Total Expenses
$13,811
Mortgage P&I
150%
$10,463
Property Taxes
4%
$248
Home Insurance
11%
$735
HOA
0%
$0
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765