Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $438k initial cash invested.
-16.3%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$8,136
Rent
-$5,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,136 income − $14,083 expenses = $5,947 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,988
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,136
Total Expenses
$14,083
Mortgage P&I
128%
$10,398
Property Taxes
3%
$220
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$976
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$895