Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $431k initial cash invested.
-14.94%
Cash On Cash
3.6%
Cap Rate
0.55
DSCR
$12,330
Rent
-$5,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,330 income − $17,692 expenses = $5,362 out of pocket
Investment Breakdown
|
Purchase Price
$1966k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$393k
Closing costs
1%
$19,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,330
Total Expenses
$17,692
Mortgage P&I
87%
$10,766
Property Taxes
16%
$2,016
Home Insurance
6%
$718
HOA
0%
$0
Property Management
12%
$1,480
CapEx
4%
$493
Vacancy
3%
$370
Maintenance
4%
$493
Other
11%
$1,356