Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.44% first-year return on $457k initial cash invested.
-22.44%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$9,152
Rent
-$8,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,152 income − $17,695 expenses = $8,543 out of pocket
Investment Breakdown
|
Purchase Price
$2090k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$457k
Downpayment
20%
$418k
Closing costs
1%
$20,897
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,152
Total Expenses
$17,695
Mortgage P&I
127%
$11,631
Property Taxes
21%
$1,962
Home Insurance
8%
$770
HOA
2%
$220
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,007