Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $433k initial cash invested.
-14.81%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$10,737
Rent
-$5,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,737 income − $16,076 expenses = $5,339 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,748
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,737
Total Expenses
$16,076
Mortgage P&I
92%
$9,876
Property Taxes
17%
$1,860
Home Insurance
6%
$691
HOA
0%
$0
Property Management
12%
$1,288
CapEx
4%
$429
Vacancy
3%
$322
Maintenance
4%
$429
Other
11%
$1,181