Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.58% first-year return on $457k initial cash invested.
-17.58%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$8,316
Rent
-$6,693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,316 income − $15,009 expenses = $6,693 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,896
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,316
Total Expenses
$15,009
Mortgage P&I
128%
$10,626
Property Taxes
9%
$717
Home Insurance
9%
$788
HOA
1%
$50
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$915