Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.4% first-year return on $437k initial cash invested.
-23.4%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$7,906
Rent
-$8,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,906 income − $16,428 expenses = $8,522 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,906
Total Expenses
$16,428
Mortgage P&I
140%
$11,054
Property Taxes
25%
$1,945
Home Insurance
9%
$698
HOA
1%
$43
Property Management
12%
$949
CapEx
4%
$316
Vacancy
3%
$237
Maintenance
4%
$316
Other
11%
$870