Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.01% first-year return on $432k initial cash invested.
-21.01%
Cash On Cash
2.23%
Cap Rate
0.34
DSCR
$7,686
Rent
-$7,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,686 income − $15,248 expenses = $7,562 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%
$19,714
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,686
Total Expenses
$15,248
Mortgage P&I
142%
$10,912
Property Taxes
8%
$646
Home Insurance
13%
$978
HOA
1%
$100
Property Management
12%
$922
CapEx
4%
$307
Vacancy
3%
$231
Maintenance
4%
$307
Other
11%
$845