Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.22% first-year return on $435k initial cash invested.
-25.22%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$5,805
Rent
-$9,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,805 income − $14,943 expenses = $9,138 out of pocket
Investment Breakdown
|
Purchase Price
$1985k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$397k
Closing costs
1%
$19,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,805
Total Expenses
$14,943
Mortgage P&I
178%
$10,355
Property Taxes
33%
$1,919
Home Insurance
12%
$695
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639