Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.62% first-year return on $431k initial cash invested.
-18.62%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$8,396
Rent
-$6,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,396 income − $15,092 expenses = $6,696 out of pocket
Investment Breakdown
|
Purchase Price
$1969k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$394k
Closing costs
1%
$19,688
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,396
Total Expenses
$15,092
Mortgage P&I
117%
$9,783
Property Taxes
22%
$1,825
Home Insurance
7%
$628
HOA
0%
$0
Property Management
12%
$1,008
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$924