Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $429k initial cash invested.
-21.52%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$7,502
Rent
-$7,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,502 income − $15,201 expenses = $7,699 out of pocket
Investment Breakdown
|
Purchase Price
$1959k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$429k
Downpayment
20%
$392k
Closing costs
1%
$19,587
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,502
Total Expenses
$15,201
Mortgage P&I
134%
$10,061
Property Taxes
25%
$1,890
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825