Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $461k initial cash invested.
-17.93%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$8,883
Rent
-$6,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,883 income − $15,775 expenses = $6,892 out of pocket
Investment Breakdown
|
Purchase Price
$2111k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,883
Total Expenses
$15,775
Mortgage P&I
119%
$10,604
Property Taxes
11%
$986
Home Insurance
9%
$836
HOA
4%
$330
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$977