Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.22% first-year return on $432k initial cash invested.
-12.22%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$10,269
Rent
-$4,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,269 income − $14,669 expenses = $4,400 out of pocket
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,719
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,269
Total Expenses
$14,669
Mortgage P&I
96%
$9,858
Property Taxes
6%
$621
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,232
CapEx
4%
$411
Vacancy
3%
$308
Maintenance
4%
$411
Other
11%
$1,130