Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.57% first-year return on $440k initial cash invested.
-13.57%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$11,862
Rent
-$4,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,862 income − $16,839 expenses = $4,977 out of pocket
Investment Breakdown
|
Purchase Price
$2010k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$402k
Closing costs
1%
$20,099
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,862
Total Expenses
$16,839
Mortgage P&I
87%
$10,278
Property Taxes
15%
$1,812
Home Insurance
6%
$717
HOA
0%
$0
Property Management
12%
$1,423
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,305