Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.81% first-year return on $440k initial cash invested.
-17.81%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$9,328
Rent
-$6,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,328 income − $15,861 expenses = $6,533 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$402k
Closing costs
1%
$20,101
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,328
Total Expenses
$15,861
Mortgage P&I
110%
$10,214
Property Taxes
19%
$1,780
Home Insurance
7%
$696
HOA
0%
$0
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,026