Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $437k initial cash invested.
-13.74%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$11,313
Rent
-$4,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,313 income − $16,311 expenses = $4,998 out of pocket
Investment Breakdown
|
Purchase Price
$1993k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,932
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,313
Total Expenses
$16,311
Mortgage P&I
89%
$10,107
Property Taxes
14%
$1,622
Home Insurance
7%
$735
HOA
0%
$0
Property Management
12%
$1,358
CapEx
4%
$453
Vacancy
3%
$339
Maintenance
4%
$453
Other
11%
$1,244