Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $437k initial cash invested.
-17.1%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$11,830
Rent
-$6,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,830 income − $18,061 expenses = $6,231 out of pocket
Investment Breakdown
|
Purchase Price
$1997k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,969
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,830
Total Expenses
$18,061
Mortgage P&I
86%
$10,163
Property Taxes
27%
$3,159
Home Insurance
6%
$717
HOA
0%
$0
Property Management
12%
$1,420
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,301