Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $439k initial cash invested.
-16.88%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$9,168
Rent
-$6,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,168 income − $15,342 expenses = $6,174 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,043
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,168
Total Expenses
$15,342
Mortgage P&I
115%
$10,585
Property Taxes
9%
$796
Home Insurance
8%
$744
HOA
1%
$100
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,008