Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $438k initial cash invested.
-12.03%
Cash On Cash
3.88%
Cap Rate
0.62
DSCR
$10,448
Rent
-$4,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,448 income − $14,838 expenses = $4,390 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.8%
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
$10,448
Total Expenses
$14,838
Mortgage P&I
100%
$10,444
Property Taxes
1%
$142
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,254
CapEx
4%
$418
Vacancy
3%
$313
Maintenance
4%
$418
Other
11%
$1,149