Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.71% first-year return on $448k initial cash invested.
-9.71%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$11,883
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,883 income − $15,512 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$2050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$448k
Downpayment
20%
$410k
Closing costs
1%
$20,495
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,883
Total Expenses
$15,512
Mortgage P&I
87%
$10,380
Property Taxes
3%
$376
Home Insurance
6%
$717
HOA
0%
$0
Property Management
12%
$1,426
CapEx
4%
$475
Vacancy
3%
$356
Maintenance
4%
$475
Other
11%
$1,307