Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.5% first-year return on $454k initial cash invested.
-15.5%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$10,365
Rent
-$5,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,365 income − $16,234 expenses = $5,869 out of pocket
Investment Breakdown
|
Purchase Price
$2078k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$416k
Closing costs
1%
$20,778
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,365
Total Expenses
$16,234
Mortgage P&I
101%
$10,429
Property Taxes
14%
$1,429
Home Insurance
8%
$780
HOA
1%
$71
Property Management
12%
$1,244
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,140