Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.69% first-year return on $438k initial cash invested.
-19.69%
Cash On Cash
2.52%
Cap Rate
0.38
DSCR
$9,222
Rent
-$7,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,222 income − $16,410 expenses = $7,188 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.3%
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
$9,222
Total Expenses
$16,410
Mortgage P&I
119%
$11,017
Property Taxes
17%
$1,549
Home Insurance
8%
$700
HOA
0%
$8
Property Management
12%
$1,107
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,014