Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $443k initial cash invested.
-13.81%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$9,896
Rent
-$5,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,896 income − $14,993 expenses = $5,097 out of pocket
Investment Breakdown
|
Purchase Price
$2023k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$405k
Closing costs
1%
$20,229
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,896
Total Expenses
$14,993
Mortgage P&I
103%
$10,229
Property Taxes
6%
$630
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,188
CapEx
4%
$396
Vacancy
3%
$297
Maintenance
4%
$396
Other
11%
$1,089