Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.37% first-year return on $433k initial cash invested.
-24.37%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,147
Rent
-$8,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $11,936 expenses = $8,789 out of pocket
Investment Breakdown
|
Purchase Price
$1976k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,755
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$11,936
Mortgage P&I
315%
$9,911
Property Taxes
8%
$264
Home Insurance
22%
$691
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346