Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.42% first-year return on $451k initial cash invested.
-20.42%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$8,120
Rent
-$7,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,120 income − $15,790 expenses = $7,670 out of pocket
Investment Breakdown
|
Purchase Price
$2061k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$412k
Closing costs
1%
$20,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,120
Total Expenses
$15,790
Mortgage P&I
129%
$10,470
Property Taxes
23%
$1,831
Home Insurance
9%
$728
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$893