Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.62% first-year return on $429k initial cash invested.
-13.62%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$11,895
Rent
-$4,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,895 income − $16,768 expenses = $4,873 out of pocket
Investment Breakdown
|
Purchase Price
$1958k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$429k
Downpayment
20%
$392k
Closing costs
1%
$19,581
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,895
Total Expenses
$16,768
Mortgage P&I
83%
$9,879
Property Taxes
18%
$2,145
Home Insurance
6%
$700
HOA
0%
$0
Property Management
12%
$1,427
CapEx
4%
$476
Vacancy
3%
$357
Maintenance
4%
$476
Other
11%
$1,308