Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.5% first-year return on $446k initial cash invested.
-14.5%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$11,133
Rent
-$5,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,133 income − $16,519 expenses = $5,386 out of pocket
Investment Breakdown
|
Purchase Price
$2037k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$446k
Downpayment
20%
$407k
Closing costs
1%
$20,369
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,133
Total Expenses
$16,519
Mortgage P&I
91%
$10,174
Property Taxes
10%
$1,135
Home Insurance
7%
$768
HOA
6%
$657
Property Management
12%
$1,336
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,225