Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.07% first-year return on $440k initial cash invested.
-19.07%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$11,115
Rent
-$6,994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,115 income − $18,109 expenses = $6,994 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$402k
Closing costs
1%
$20,101
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,115
Total Expenses
$18,109
Mortgage P&I
96%
$10,663
Property Taxes
24%
$2,704
Home Insurance
9%
$962
HOA
0%
$0
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$333
Maintenance
4%
$445
Other
11%
$1,223