Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.99% first-year return on $434k initial cash invested.
-14.99%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$8,726
Rent
-$5,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,726 income − $14,148 expenses = $5,422 out of pocket
Investment Breakdown
|
Purchase Price
$1982k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$396k
Closing costs
1%
$19,815
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,726
Total Expenses
$14,148
Mortgage P&I
115%
$10,020
Property Taxes
5%
$428
Home Insurance
8%
$733
HOA
0%
$0
Property Management
12%
$1,047
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$960