Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.95% first-year return on $435k initial cash invested.
-17.95%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$8,782
Rent
-$6,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,782 income − $15,295 expenses = $6,513 out of pocket
Investment Breakdown
|
Purchase Price
$1988k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$398k
Closing costs
1%
$19,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,782
Total Expenses
$15,295
Mortgage P&I
113%
$9,939
Property Taxes
19%
$1,675
Home Insurance
8%
$696
HOA
0%
$0
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$966