Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.98% first-year return on $438k initial cash invested.
-17.98%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$6,522
Rent
-$6,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,522 income − $13,078 expenses = $6,556 out of pocket
Investment Breakdown
|
Purchase Price
$1998k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,522
Total Expenses
$13,078
Mortgage P&I
154%
$10,068
Property Taxes
1%
$93
Home Insurance
11%
$699
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$717