Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $438k initial cash invested.
-14.84%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$8,709
Rent
-$5,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,709 income − $14,120 expenses = $5,411 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,709
Total Expenses
$14,120
Mortgage P&I
118%
$10,244
Property Taxes
2%
$217
Home Insurance
8%
$699
HOA
0%
$0
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958