Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.06% first-year return on $449k initial cash invested.
-12.06%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$11,782
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,782 income − $16,295 expenses = $4,513 out of pocket
Investment Breakdown
|
Purchase Price
$2053k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,525
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,782
Total Expenses
$16,295
Mortgage P&I
87%
$10,199
Property Taxes
12%
$1,356
Home Insurance
6%
$735
HOA
0%
$0
Property Management
12%
$1,414
CapEx
4%
$471
Vacancy
3%
$353
Maintenance
4%
$471
Other
11%
$1,296