Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $438k initial cash invested.
-14.08%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$9,518
Rent
-$5,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,518 income − $14,651 expenses = $5,133 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,518
Total Expenses
$14,651
Mortgage P&I
105%
$9,955
Property Taxes
6%
$592
Home Insurance
7%
$699
HOA
2%
$168
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,047