Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.78% first-year return on $438k initial cash invested.
-27.78%
Cash On Cash
0.64%
Cap Rate
0.1
DSCR
$2,859
Rent
-$10,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $12,998 expenses = $10,139 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,859
Total Expenses
$12,998
Mortgage P&I
388%
$11,090
Property Taxes
8%
$237
Home Insurance
24%
$700
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314