Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.55% first-year return on $431k initial cash invested.
-17.55%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$8,061
Rent
-$6,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,061 income − $14,365 expenses = $6,304 out of pocket
Investment Breakdown
|
Purchase Price
$1967k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$393k
Closing costs
1%
$19,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,061
Total Expenses
$14,365
Mortgage P&I
122%
$9,845
Property Taxes
14%
$1,117
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$887