Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $466k initial cash invested.
-12.64%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$11,304
Rent
-$4,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,304 income − $16,216 expenses = $4,912 out of pocket
Investment Breakdown
|
Purchase Price
$2135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$466k
Downpayment
20%
$427k
Closing costs
1%
$21,354
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,304
Total Expenses
$16,216
Mortgage P&I
95%
$10,723
Property Taxes
7%
$777
Home Insurance
7%
$803
HOA
1%
$71
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243