Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.39% first-year return on $458k initial cash invested.
-24.39%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$4,674
Rent
-$9,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $13,981 expenses = $9,307 out of pocket
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$13,981
Mortgage P&I
226%
$10,546
Property Taxes
22%
$1,013
Home Insurance
16%
$733
HOA
2%
$100
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514