Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.78% first-year return on $438k initial cash invested.
-15.78%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$7,658
Rent
-$5,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,658 income − $13,418 expenses = $5,760 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.3%
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
$7,658
Total Expenses
$13,418
Mortgage P&I
130%
$9,943
Property Taxes
2%
$172
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$842