Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $435k initial cash invested.
-13.8%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$8,842
Rent
-$4,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,842 income − $13,841 expenses = $4,999 out of pocket
Investment Breakdown
|
Purchase Price
$1985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,842
Total Expenses
$13,841
Mortgage P&I
113%
$9,952
Property Taxes
2%
$187
Home Insurance
8%
$695
HOA
0%
$0
Property Management
12%
$1,061
CapEx
4%
$354
Vacancy
3%
$265
Maintenance
4%
$354
Other
11%
$973