Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $438k initial cash invested.
-13.23%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$9,406
Rent
-$4,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,406 income − $14,233 expenses = $4,827 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,406
Total Expenses
$14,233
Mortgage P&I
108%
$10,158
Property Taxes
2%
$177
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,129
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,035