Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.91% first-year return on $438k initial cash invested.
-18.91%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$8,610
Rent
-$6,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,610 income − $15,512 expenses = $6,902 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,610
Total Expenses
$15,512
Mortgage P&I
119%
$10,272
Property Taxes
10%
$848
Home Insurance
8%
$700
HOA
9%
$766
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947