Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $432k initial cash invested.
-11.24%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$11,853
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,853 income − $15,899 expenses = $4,046 out of pocket
Investment Breakdown
|
Purchase Price
$1972k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,715
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,853
Total Expenses
$15,899
Mortgage P&I
84%
$9,985
Property Taxes
10%
$1,136
Home Insurance
6%
$698
HOA
0%
$50
Property Management
12%
$1,422
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,304