Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.51% first-year return on $435k initial cash invested.
-20.51%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$7,392
Rent
-$7,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,392 income − $14,831 expenses = $7,439 out of pocket
Investment Breakdown
|
Purchase Price
$1987k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,870
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,392
Total Expenses
$14,831
Mortgage P&I
136%
$10,063
Property Taxes
23%
$1,677
Home Insurance
8%
$577
HOA
0%
$0
Property Management
12%
$887
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$813