Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $449k initial cash invested.
-12.2%
Cash On Cash
4.35%
Cap Rate
0.65
DSCR
$14,847
Rent
-$4,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,847 income − $19,410 expenses = $4,563 out of pocket
Investment Breakdown
|
Purchase Price
$2052k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$410k
Closing costs
1%
$20,515
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$14,847
Total Expenses
$19,410
Mortgage P&I
77%
$11,406
Property Taxes
10%
$1,522
Home Insurance
5%
$752
HOA
5%
$682
Property Management
12%
$1,782
CapEx
4%
$594
Vacancy
3%
$445
Maintenance
4%
$594
Other
11%
$1,633