Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $448k initial cash invested.
-19.2%
Cash On Cash
2.47%
Cap Rate
0.38
DSCR
$10,000
Rent
-$7,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,000 income − $17,169 expenses = $7,169 out of pocket
Investment Breakdown
|
Purchase Price
$2048k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$410k
Closing costs
1%
$20,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,000
Total Expenses
$17,169
Mortgage P&I
110%
$10,976
Property Taxes
21%
$2,060
Home Insurance
7%
$733
HOA
0%
$0
Property Management
12%
$1,200
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,100