Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $431k initial cash invested.
-12.85%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$10,628
Rent
-$4,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,628 income − $15,248 expenses = $4,620 out of pocket
Investment Breakdown
|
Purchase Price
$1968k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$394k
Closing costs
1%
$19,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,628
Total Expenses
$15,248
Mortgage P&I
95%
$10,143
Property Taxes
3%
$267
Home Insurance
12%
$1,225
HOA
0%
$0
Property Management
12%
$1,275
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,169