Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.12% first-year return on $451k initial cash invested.
-16.12%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$8,612
Rent
-$6,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,612 income − $14,676 expenses = $6,064 out of pocket
Investment Breakdown
|
Purchase Price
$2064k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$413k
Closing costs
1%
$20,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,612
Total Expenses
$14,676
Mortgage P&I
120%
$10,320
Property Taxes
8%
$696
Home Insurance
9%
$734
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947