Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $427k initial cash invested.
-13.1%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$11,955
Rent
-$4,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,955 income − $16,616 expenses = $4,661 out of pocket
Investment Breakdown
|
Purchase Price
$1948k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,955
Total Expenses
$16,616
Mortgage P&I
83%
$9,891
Property Taxes
16%
$1,962
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,435
CapEx
4%
$478
Vacancy
3%
$359
Maintenance
4%
$478
Other
11%
$1,315