Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.92% first-year return on $452k initial cash invested.
-18.92%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$8,478
Rent
-$7,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,478 income − $15,612 expenses = $7,134 out of pocket
Investment Breakdown
|
Purchase Price
$2069k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$452k
Downpayment
20%
$414k
Closing costs
1%
$20,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,478
Total Expenses
$15,612
Mortgage P&I
121%
$10,280
Property Taxes
20%
$1,719
Home Insurance
9%
$731
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933