Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.26% first-year return on $437k initial cash invested.
-19.26%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$6,693
Rent
-$7,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,693 income − $13,706 expenses = $7,013 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,693
Total Expenses
$13,706
Mortgage P&I
151%
$10,130
Property Taxes
9%
$602
Home Insurance
10%
$698
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736