Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $461k initial cash invested.
-11.85%
Cash On Cash
3.78%
Cap Rate
0.62
DSCR
$11,716
Rent
-$4,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,716 income − $16,267 expenses = $4,551 out of pocket
Investment Breakdown
|
Purchase Price
$2109k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$461k
Downpayment
20%
$422k
Closing costs
1%
$21,086
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,716
Total Expenses
$16,267
Mortgage P&I
92%
$10,731
Property Taxes
7%
$784
Home Insurance
7%
$768
HOA
0%
$0
Property Management
12%
$1,406
CapEx
4%
$469
Vacancy
3%
$351
Maintenance
4%
$469
Other
11%
$1,289