Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $442k initial cash invested.
-14.34%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$9,856
Rent
-$5,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,856 income − $15,139 expenses = $5,283 out of pocket
Investment Breakdown
|
Purchase Price
$2019k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$442k
Downpayment
20%
$404k
Closing costs
1%
$20,194
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,856
Total Expenses
$15,139
Mortgage P&I
105%
$10,353
Property Taxes
7%
$652
Home Insurance
8%
$770
HOA
0%
$13
Property Management
12%
$1,183
CapEx
4%
$394
Vacancy
3%
$296
Maintenance
4%
$394
Other
11%
$1,084