Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $434k initial cash invested.
-12.66%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$11,022
Rent
-$4,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,022 income − $15,599 expenses = $4,577 out of pocket
Investment Breakdown
|
Purchase Price
$1980k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$396k
Closing costs
1%
$19,797
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,022
Total Expenses
$15,599
Mortgage P&I
92%
$10,085
Property Taxes
10%
$1,066
Home Insurance
6%
$700
HOA
0%
$0
Property Management
12%
$1,323
CapEx
4%
$441
Vacancy
3%
$331
Maintenance
4%
$441
Other
11%
$1,212