Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.58% first-year return on $430k initial cash invested.
-20.58%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$9,980
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,980 income − $17,352 expenses = $7,372 out of pocket
Investment Breakdown
|
Purchase Price
$1961k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$392k
Closing costs
1%
$19,613
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,980
Total Expenses
$17,352
Mortgage P&I
104%
$10,374
Property Taxes
29%
$2,922
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,098