Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.13% first-year return on $434k initial cash invested.
-21.13%
Cash On Cash
2.32%
Cap Rate
0.34
DSCR
$8,854
Rent
-$7,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,854 income − $16,493 expenses = $7,639 out of pocket
Investment Breakdown
|
Purchase Price
$1980k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$396k
Closing costs
1%
$19,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,854
Total Expenses
$16,493
Mortgage P&I
125%
$11,108
Property Taxes
20%
$1,727
Home Insurance
7%
$648
HOA
0%
$0
Property Management
12%
$1,062
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$974