Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $438k initial cash invested.
-20.12%
Cash On Cash
1.76%
Cap Rate
0.3
DSCR
$8,746
Rent
-$7,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,746 income − $16,088 expenses = $7,342 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.3%
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
$8,746
Total Expenses
$16,088
Mortgage P&I
113%
$9,923
Property Taxes
28%
$2,413
Home Insurance
8%
$700
HOA
1%
$78
Property Management
12%
$1,050
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$962