Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $437k initial cash invested.
-15.86%
Cash On Cash
3.23%
Cap Rate
0.5
DSCR
$11,356
Rent
-$5,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,356 income − $17,130 expenses = $5,774 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,356
Total Expenses
$17,130
Mortgage P&I
94%
$10,692
Property Taxes
17%
$1,879
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,363
CapEx
4%
$454
Vacancy
3%
$341
Maintenance
4%
$454
Other
11%
$1,249