Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $459k initial cash invested.
-12.88%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$10,653
Rent
-$4,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,653 income − $15,578 expenses = $4,925 out of pocket
Investment Breakdown
|
Purchase Price
$2100k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$21,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,653
Total Expenses
$15,578
Mortgage P&I
99%
$10,591
Property Taxes
3%
$355
Home Insurance
7%
$735
HOA
3%
$275
Property Management
12%
$1,278
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,172