Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $449k initial cash invested.
-16.43%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$9,212
Rent
-$6,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,212 income − $15,352 expenses = $6,140 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,212
Total Expenses
$15,352
Mortgage P&I
112%
$10,287
Property Taxes
13%
$1,217
Home Insurance
8%
$718
HOA
0%
$0
Property Management
12%
$1,105
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,013