Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.89% first-year return on $439k initial cash invested.
-25.89%
Cash On Cash
0.95%
Cap Rate
0.15
DSCR
$6,234
Rent
-$9,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $15,696 expenses = $9,462 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,028
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,234
Total Expenses
$15,696
Mortgage P&I
173%
$10,794
Property Taxes
33%
$2,048
Home Insurance
12%
$735
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686