Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $429k initial cash invested.
-11.58%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$11,502
Rent
-$4,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,502 income − $15,643 expenses = $4,141 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%
$19,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,502
Total Expenses
$15,643
Mortgage P&I
86%
$9,867
Property Taxes
10%
$1,184
Home Insurance
6%
$682
HOA
0%
$0
Property Management
12%
$1,380
CapEx
4%
$460
Vacancy
3%
$345
Maintenance
4%
$460
Other
11%
$1,265