Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.41% first-year return on $446k initial cash invested.
-15.41%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$9,471
Rent
-$5,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,471 income − $15,194 expenses = $5,723 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$407k
Closing costs
1%
$20,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,471
Total Expenses
$15,194
Mortgage P&I
107%
$10,130
Property Taxes
12%
$1,091
Home Insurance
8%
$752
HOA
0%
$0
Property Management
12%
$1,137
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,042