Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $442k initial cash invested.
-17.06%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$6,975
Rent
-$6,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,975 income − $13,261 expenses = $6,286 out of pocket
Investment Breakdown
|
Purchase Price
$2020k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$442k
Downpayment
20%
$404k
Closing costs
1%
$20,204
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,975
Total Expenses
$13,261
Mortgage P&I
144%
$10,069
Property Taxes
5%
$366
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767