Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.75% first-year return on $437k initial cash invested.
-21.75%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$8,319
Rent
-$7,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,319 income − $16,240 expenses = $7,921 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.1%
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
$8,319
Total Expenses
$16,240
Mortgage P&I
129%
$10,751
Property Taxes
24%
$1,962
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$915