Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.1% first-year return on $438k initial cash invested.
-12.1%
Cash On Cash
4.02%
Cap Rate
0.63
DSCR
$13,380
Rent
-$4,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,380 income − $17,796 expenses = $4,416 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,380
Total Expenses
$17,796
Mortgage P&I
79%
$10,581
Property Taxes
15%
$1,966
Home Insurance
5%
$700
HOA
0%
$0
Property Management
12%
$1,606
CapEx
4%
$535
Vacancy
3%
$401
Maintenance
4%
$535
Other
11%
$1,472