Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.9% first-year return on $437k initial cash invested.
-9.9%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$11,126
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,126 income − $14,732 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,126
Total Expenses
$14,732
Mortgage P&I
91%
$10,140
Property Taxes
1%
$111
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,335
CapEx
4%
$445
Vacancy
3%
$334
Maintenance
4%
$445
Other
11%
$1,224