Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $449k initial cash invested.
-13.07%
Cash On Cash
4.11%
Cap Rate
0.62
DSCR
$12,818
Rent
-$4,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,818 income − $17,710 expenses = $4,892 out of pocket
Investment Breakdown
|
Purchase Price
$2054k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$411k
Closing costs
1%
$20,539
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,818
Total Expenses
$17,710
Mortgage P&I
89%
$11,419
Property Taxes
4%
$501
Home Insurance
6%
$770
HOA
5%
$661
Property Management
12%
$1,538
CapEx
4%
$513
Vacancy
3%
$385
Maintenance
4%
$513
Other
11%
$1,410