Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.48% first-year return on $437k initial cash invested.
-28.48%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$4,996
Rent
-$10,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $15,368 expenses = $10,372 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,996
Total Expenses
$15,368
Mortgage P&I
224%
$11,191
Property Taxes
36%
$1,779
Home Insurance
14%
$698
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550