Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.38% first-year return on $451k initial cash invested.
-13.38%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$10,376
Rent
-$5,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,376 income − $15,407 expenses = $5,031 out of pocket
Investment Breakdown
|
Purchase Price
$2063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$451k
Downpayment
20%
$413k
Closing costs
1%
$20,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,376
Total Expenses
$15,407
Mortgage P&I
99%
$10,255
Property Taxes
9%
$960
Home Insurance
6%
$665
HOA
0%
$0
Property Management
12%
$1,245
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,141