Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.05% first-year return on $437k initial cash invested.
-21.05%
Cash On Cash
2.29%
Cap Rate
0.34
DSCR
$9,237
Rent
-$7,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,237 income − $16,903 expenses = $7,666 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
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
$9,237
Total Expenses
$16,903
Mortgage P&I
120%
$11,104
Property Taxes
21%
$1,962
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,108
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,016