Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.57% first-year return on $439k initial cash invested.
-9.57%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$11,838
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,838 income − $15,337 expenses = $3,499 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,030
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,838
Total Expenses
$15,337
Mortgage P&I
84%
$9,980
Property Taxes
5%
$543
Home Insurance
7%
$788
HOA
0%
$0
Property Management
12%
$1,421
CapEx
4%
$474
Vacancy
3%
$355
Maintenance
4%
$474
Other
11%
$1,302