Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.15% first-year return on $437k initial cash invested.
-25.15%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$5,046
Rent
-$9,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $14,204 expenses = $9,158 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,046
Total Expenses
$14,204
Mortgage P&I
198%
$9,994
Property Taxes
36%
$1,796
Home Insurance
14%
$698
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555