Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $431k initial cash invested.
-12.99%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$12,300
Rent
-$4,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,300 income − $16,970 expenses = $4,670 out of pocket
Investment Breakdown
|
Purchase Price
$1969k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$394k
Closing costs
1%
$19,686
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,300
Total Expenses
$16,970
Mortgage P&I
81%
$9,974
Property Taxes
17%
$2,116
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,476
CapEx
4%
$492
Vacancy
3%
$369
Maintenance
4%
$492
Other
11%
$1,353