Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $435k initial cash invested.
-13.61%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$10,960
Rent
-$4,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,960 income − $15,893 expenses = $4,933 out of pocket
Investment Breakdown
|
Purchase Price
$1986k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,860
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,960
Total Expenses
$15,893
Mortgage P&I
91%
$9,984
Property Taxes
12%
$1,321
Home Insurance
7%
$718
HOA
1%
$144
Property Management
12%
$1,315
CapEx
4%
$438
Vacancy
3%
$329
Maintenance
4%
$438
Other
11%
$1,206