Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $437k initial cash invested.
-17.19%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,210
Rent
-$6,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,210 income − $13,477 expenses = $6,267 out of pocket
Investment Breakdown
|
Purchase Price
$1997k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$437k
Downpayment
20%
$399k
Closing costs
1%
$19,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,210
Total Expenses
$13,477
Mortgage P&I
139%
$9,996
Property Taxes
5%
$332
Home Insurance
10%
$699
HOA
0%
$0
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793