Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.18% first-year return on $432k initial cash invested.
-22.18%
Cash On Cash
1.56%
Cap Rate
0.25
DSCR
$7,476
Rent
-$7,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,476 income − $15,454 expenses = $7,978 out of pocket
Investment Breakdown
|
Purchase Price
$1970k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,696
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,476
Total Expenses
$15,454
Mortgage P&I
137%
$10,246
Property Taxes
26%
$1,971
Home Insurance
9%
$696
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822