Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.31% first-year return on $438k initial cash invested.
-14.31%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$11,100
Rent
-$5,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,100 income − $16,317 expenses = $5,217 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,100
Total Expenses
$16,317
Mortgage P&I
91%
$10,122
Property Taxes
16%
$1,722
Home Insurance
6%
$699
HOA
0%
$0
Property Management
12%
$1,332
CapEx
4%
$444
Vacancy
3%
$333
Maintenance
4%
$444
Other
11%
$1,221