Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $436k initial cash invested.
-17.49%
Cash On Cash
3.17%
Cap Rate
0.47
DSCR
$11,181
Rent
-$6,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,181 income − $17,534 expenses = $6,353 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,181
Total Expenses
$17,534
Mortgage P&I
100%
$11,163
Property Taxes
17%
$1,874
Home Insurance
6%
$696
HOA
0%
$0
Property Management
12%
$1,342
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,230