Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $456k initial cash invested.
-15.12%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$11,498
Rent
-$5,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,498 income − $17,249 expenses = $5,751 out of pocket
Investment Breakdown
|
Purchase Price
$2088k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$456k
Downpayment
20%
$418k
Closing costs
1%
$20,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,498
Total Expenses
$17,249
Mortgage P&I
91%
$10,464
Property Taxes
16%
$1,867
Home Insurance
5%
$593
HOA
4%
$415
Property Management
12%
$1,380
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,265