Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $438k initial cash invested.
-11.44%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$10,232
Rent
-$4,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,232 income − $14,407 expenses = $4,175 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,232
Total Expenses
$14,407
Mortgage P&I
99%
$10,121
Property Taxes
1%
$107
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,228
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,126