Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.2% first-year return on $439k initial cash invested.
-23.2%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$6,462
Rent
-$8,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,462 income − $14,942 expenses = $8,480 out of pocket
Investment Breakdown
|
Purchase Price
$2003k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,031
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,462
Total Expenses
$14,942
Mortgage P&I
156%
$10,051
Property Taxes
25%
$1,603
Home Insurance
11%
$733
HOA
6%
$359
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711