Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $432k initial cash invested.
-15.17%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$10,020
Rent
-$5,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,020 income − $15,479 expenses = $5,459 out of pocket
Investment Breakdown
|
Purchase Price
$1971k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,020
Total Expenses
$15,479
Mortgage P&I
99%
$9,957
Property Taxes
11%
$1,101
Home Insurance
8%
$804
HOA
2%
$210
Property Management
12%
$1,202
CapEx
4%
$401
Vacancy
3%
$301
Maintenance
4%
$401
Other
11%
$1,102