Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.71% first-year return on $440k initial cash invested.
-17.71%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$8,584
Rent
-$6,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,584 income − $15,080 expenses = $6,496 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$402k
Closing costs
1%
$20,100
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,584
Total Expenses
$15,080
Mortgage P&I
117%
$10,056
Property Taxes
16%
$1,354
Home Insurance
9%
$738
HOA
0%
$14
Property Management
12%
$1,030
CapEx
4%
$343
Vacancy
3%
$258
Maintenance
4%
$343
Other
11%
$944