Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $438k initial cash invested.
-10.05%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$11,796
Rent
-$3,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,796 income − $15,462 expenses = $3,666 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
$11,796
Total Expenses
$15,462
Mortgage P&I
86%
$10,152
Property Taxes
5%
$599
Home Insurance
6%
$699
HOA
0%
$0
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298