Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $454k initial cash invested.
-13.82%
Cash On Cash
3.67%
Cap Rate
0.57
DSCR
$10,629
Rent
-$5,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,629 income − $15,853 expenses = $5,224 out of pocket
Investment Breakdown
|
Purchase Price
$2075k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$415k
Closing costs
1%
$20,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,629
Total Expenses
$15,853
Mortgage P&I
105%
$11,145
Property Taxes
3%
$369
Home Insurance
7%
$726
HOA
0%
$0
Property Management
12%
$1,275
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,169