Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $437k initial cash invested.
-15.78%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$8,278
Rent
-$5,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,278 income − $14,023 expenses = $5,745 out of pocket
Investment Breakdown
|
Purchase Price
$1995k
Downpayment
20.0%
Interest Rate
6.7%
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
$8,278
Total Expenses
$14,023
Mortgage P&I
125%
$10,325
Property Taxes
2%
$186
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911