Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.21% first-year return on $434k initial cash invested.
-19.21%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$7,708
Rent
-$6,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,708 income − $14,649 expenses = $6,941 out of pocket
Investment Breakdown
|
Purchase Price
$1979k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$396k
Closing costs
1%
$19,793
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,708
Total Expenses
$14,649
Mortgage P&I
127%
$9,813
Property Taxes
20%
$1,518
Home Insurance
9%
$698
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848