Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $438k initial cash invested.
-15.12%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$9,154
Rent
-$5,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,154 income − $14,669 expenses = $5,515 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,154
Total Expenses
$14,669
Mortgage P&I
111%
$10,173
Property Taxes
7%
$684
Home Insurance
8%
$700
HOA
0%
$0
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$275
Maintenance
4%
$366
Other
11%
$1,007