Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.97% first-year return on $441k initial cash invested.
-14.97%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$10,611
Rent
-$5,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,611 income − $16,111 expenses = $5,500 out of pocket
Investment Breakdown
|
Purchase Price
$2014k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$441k
Downpayment
20%
$403k
Closing costs
1%
$20,140
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,611
Total Expenses
$16,111
Mortgage P&I
96%
$10,234
Property Taxes
13%
$1,336
Home Insurance
7%
$735
HOA
2%
$200
Property Management
12%
$1,273
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,167