Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.4% first-year return on $443k initial cash invested.
-15.4%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$9,705
Rent
-$5,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,705 income − $15,391 expenses = $5,686 out of pocket
Investment Breakdown
|
Purchase Price
$2025k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$443k
Downpayment
20%
$405k
Closing costs
1%
$20,248
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,705
Total Expenses
$15,391
Mortgage P&I
107%
$10,384
Property Taxes
13%
$1,270
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,165
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,068