Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.29% first-year return on $435k initial cash invested.
-22.29%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$5,432
Rent
-$8,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,432 income − $13,517 expenses = $8,085 out of pocket
Investment Breakdown
|
Purchase Price
$1987k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,868
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,432
Total Expenses
$13,517
Mortgage P&I
190%
$10,309
Property Taxes
12%
$628
Home Insurance
13%
$733
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598