Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.97% first-year return on $432k initial cash invested.
-20.97%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$6,350
Rent
-$7,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,350 income − $13,905 expenses = $7,555 out of pocket
Investment Breakdown
|
Purchase Price
$1973k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$395k
Closing costs
1%
$19,731
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,350
Total Expenses
$13,905
Mortgage P&I
155%
$9,819
Property Taxes
5%
$347
Home Insurance
12%
$745
HOA
13%
$836
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698