Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.51% first-year return on $438k initial cash invested.
-24.51%
Cash On Cash
1.55%
Cap Rate
0.23
DSCR
$7,588
Rent
-$8,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,588 income − $16,534 expenses = $8,946 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.5%
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
$7,588
Total Expenses
$16,534
Mortgage P&I
148%
$11,219
Property Taxes
27%
$2,033
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835