Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $439k initial cash invested.
-15.93%
Cash On Cash
3.25%
Cap Rate
0.5
DSCR
$11,565
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,565 income − $17,392 expenses = $5,827 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,039
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,565
Total Expenses
$17,392
Mortgage P&I
93%
$10,799
Property Taxes
17%
$1,962
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,388
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,272