Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.59% first-year return on $459k initial cash invested.
-17.59%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$7,496
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,496 income − $14,226 expenses = $6,730 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,496
Total Expenses
$14,226
Mortgage P&I
140%
$10,527
Property Taxes
6%
$414
Home Insurance
10%
$735
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825