Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.49% first-year return on $433k initial cash invested.
-13.49%
Cash On Cash
4.17%
Cap Rate
0.61
DSCR
$11,462
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,462 income − $16,335 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$1978k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$396k
Closing costs
1%
$19,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,462
Total Expenses
$16,335
Mortgage P&I
98%
$11,284
Property Taxes
5%
$530
Home Insurance
5%
$625
HOA
0%
$0
Property Management
12%
$1,375
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,261