Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.95% first-year return on $435k initial cash invested.
-25.95%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$3,766
Rent
-$9,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,766 income − $13,163 expenses = $9,397 out of pocket
Investment Breakdown
|
Purchase Price
$1984k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,838
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$13,163
Mortgage P&I
262%
$9,866
Property Taxes
21%
$791
Home Insurance
33%
$1,225
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414