Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.31% first-year return on $438k initial cash invested.
-24.31%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$5,108
Rent
-$8,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,108 income − $13,979 expenses = $8,871 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,108
Total Expenses
$13,979
Mortgage P&I
200%
$10,205
Property Taxes
26%
$1,338
Home Insurance
14%
$700
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562