Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.52% first-year return on $448k initial cash invested.
-13.52%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$12,008
Rent
-$5,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,008 income − $17,051 expenses = $5,043 out of pocket
Investment Breakdown
|
Purchase Price
$2045k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$409k
Closing costs
1%
$20,453
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,008
Total Expenses
$17,051
Mortgage P&I
85%
$10,235
Property Taxes
17%
$1,999
Home Insurance
6%
$735
HOA
0%
$0
Property Management
12%
$1,441
CapEx
4%
$480
Vacancy
3%
$360
Maintenance
4%
$480
Other
11%
$1,321