Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.45% first-year return on $436k initial cash invested.
-20.45%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$7,204
Rent
-$7,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,204 income − $14,634 expenses = $7,430 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,204
Total Expenses
$14,634
Mortgage P&I
142%
$10,230
Property Taxes
19%
$1,337
Home Insurance
9%
$619
HOA
0%
$0
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792