Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $438k initial cash invested.
-19.73%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$7,656
Rent
-$7,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,656 income − $14,856 expenses = $7,200 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.8%
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
$7,656
Total Expenses
$14,856
Mortgage P&I
136%
$10,444
Property Taxes
13%
$1,004
Home Insurance
9%
$700
HOA
1%
$105
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842