Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.88% first-year return on $433k initial cash invested.
-13.88%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$11,241
Rent
-$5,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,241 income − $16,248 expenses = $5,007 out of pocket
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,763
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,241
Total Expenses
$16,248
Mortgage P&I
89%
$10,007
Property Taxes
16%
$1,823
Home Insurance
5%
$595
HOA
0%
$0
Property Management
12%
$1,349
CapEx
4%
$450
Vacancy
3%
$337
Maintenance
4%
$450
Other
11%
$1,237