Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $437k initial cash invested.
-10.6%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$10,503
Rent
-$3,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,503 income − $14,361 expenses = $3,858 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.4%
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
$10,503
Total Expenses
$14,361
Mortgage P&I
95%
$9,981
Property Taxes
1%
$112
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,260
CapEx
4%
$420
Vacancy
3%
$315
Maintenance
4%
$420
Other
11%
$1,155