Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $459k initial cash invested.
-16.11%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$8,782
Rent
-$6,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,782 income − $14,942 expenses = $6,160 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,782
Total Expenses
$14,942
Mortgage P&I
120%
$10,573
Property Taxes
6%
$532
Home Insurance
8%
$735
HOA
1%
$117
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966