Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.29% first-year return on $447k initial cash invested.
-23.29%
Cash On Cash
1.77%
Cap Rate
0.26
DSCR
$7,470
Rent
-$8,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,470 income − $16,148 expenses = $8,678 out of pocket
Investment Breakdown
|
Purchase Price
$2043k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$447k
Downpayment
20%
$409k
Closing costs
1%
$20,432
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,470
Total Expenses
$16,148
Mortgage P&I
153%
$11,399
Property Taxes
20%
$1,457
Home Insurance
10%
$752
HOA
0%
$0
Property Management
12%
$896
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822