Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.58% first-year return on $438k initial cash invested.
-22.58%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$3,927
Rent
-$8,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $12,170 expenses = $8,243 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,927
Total Expenses
$12,170
Mortgage P&I
255%
$9,999
Property Taxes
3%
$136
Home Insurance
18%
$700
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432