Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $459k initial cash invested.
-12.9%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$11,955
Rent
-$4,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,955 income − $16,885 expenses = $4,930 out of pocket
Investment Breakdown
|
Purchase Price
$2098k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$459k
Downpayment
20%
$420k
Closing costs
1%
$20,979
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,955
Total Expenses
$16,885
Mortgage P&I
88%
$10,572
Property Taxes
13%
$1,496
Home Insurance
6%
$752
HOA
0%
$0
Property Management
12%
$1,435
CapEx
4%
$478
Vacancy
3%
$359
Maintenance
4%
$478
Other
11%
$1,315