Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.92% first-year return on $433k initial cash invested.
-18.92%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$7,662
Rent
-$6,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,662 income − $14,492 expenses = $6,830 out of pocket
Investment Breakdown
|
Purchase Price
$1977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,773
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,662
Total Expenses
$14,492
Mortgage P&I
131%
$10,063
Property Taxes
15%
$1,160
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843