Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.18% first-year return on $433k initial cash invested.
-22.18%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$4,200
Rent
-$7,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,200 income − $12,197 expenses = $7,997 out of pocket
Investment Breakdown
|
Purchase Price
$1975k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$395k
Closing costs
1%
$19,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$12,197
Mortgage P&I
235%
$9,889
Property Taxes
2%
$67
Home Insurance
16%
$691
HOA
3%
$122
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462