Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.01% first-year return on $432k initial cash invested.
-20.01%
Cash On Cash
2.48%
Cap Rate
0.37
DSCR
$8,878
Rent
-$7,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,878 income − $16,080 expenses = $7,202 out of pocket
Investment Breakdown
|
Purchase Price
$1971k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$432k
Downpayment
20%
$394k
Closing costs
1%
$19,705
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,878
Total Expenses
$16,080
Mortgage P&I
123%
$10,918
Property Taxes
18%
$1,585
Home Insurance
6%
$559
HOA
0%
$0
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$977