Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.79% first-year return on $2197k initial cash invested.
-19.79%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$33,177
Rent
-$36,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$33,177 income − $69,404 expenses = $36,227 out of pocket
Investment Breakdown
|
Purchase Price
$10375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$2197k
Downpayment
20%
$2075k
Closing costs
1%
$104k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$33,177
Total Expenses
$69,404
Mortgage P&I
159%
$52,708
Property Taxes
5%
$1,786
Home Insurance
11%
$3,631
HOA
0%
$0
Property Management
12%
$3,981
CapEx
4%
$1,327
Vacancy
3%
$995
Maintenance
4%
$1,327
Other
11%
$3,649