Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.61% first-year return on $430k initial cash invested.
-15.61%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$8,974
Rent
-$5,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,974 income − $14,566 expenses = $5,592 out of pocket
Investment Breakdown
|
Purchase Price
$1961k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$392k
Closing costs
1%
$19,611
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,974
Total Expenses
$14,566
Mortgage P&I
110%
$9,908
Property Taxes
9%
$839
Home Insurance
8%
$718
HOA
1%
$50
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$987