Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.28% first-year return on $437k initial cash invested.
-21.28%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$5,550
Rent
-$7,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $13,300 expenses = $7,750 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$13,300
Mortgage P&I
186%
$10,341
Property Taxes
5%
$292
Home Insurance
13%
$698
HOA
2%
$83
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610