Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $450k initial cash invested.
-17.22%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$9,792
Rent
-$6,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,792 income − $16,249 expenses = $6,457 out of pocket
Investment Breakdown
|
Purchase Price
$2057k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$450k
Downpayment
20%
$411k
Closing costs
1%
$20,572
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,792
Total Expenses
$16,249
Mortgage P&I
106%
$10,367
Property Taxes
13%
$1,232
Home Insurance
9%
$875
HOA
5%
$445
Property Management
12%
$1,175
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,077