Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $459k initial cash invested.
-15.89%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$8,520
Rent
-$6,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,520 income − $14,595 expenses = $6,075 out of pocket
Investment Breakdown
|
Purchase Price
$2099k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$14,595
Mortgage P&I
122%
$10,407
Property Taxes
7%
$556
Home Insurance
9%
$735
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937