Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.2% first-year return on $438k initial cash invested.
-22.2%
Cash On Cash
1.47%
Cap Rate
0.24
DSCR
$7,514
Rent
-$8,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,514 income − $15,621 expenses = $8,107 out of pocket
Investment Breakdown
|
Purchase Price
$2001k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,009
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,514
Total Expenses
$15,621
Mortgage P&I
137%
$10,265
Property Taxes
27%
$2,065
Home Insurance
10%
$735
HOA
0%
$0
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$225
Maintenance
4%
$301
Other
11%
$827