Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.73% first-year return on $438k initial cash invested.
-25.73%
Cash On Cash
1.24%
Cap Rate
0.18
DSCR
$4,142
Rent
-$9,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $13,532 expenses = $9,390 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.6%
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
$4,142
Total Expenses
$13,532
Mortgage P&I
272%
$11,286
Property Taxes
3%
$137
Home Insurance
17%
$700
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456