Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.59% first-year return on $438k initial cash invested.
-18.59%
Cash On Cash
2.82%
Cap Rate
0.42
DSCR
$9,135
Rent
-$6,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,135 income − $15,920 expenses = $6,785 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.4%
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
$9,135
Total Expenses
$15,920
Mortgage P&I
122%
$11,119
Property Taxes
11%
$996
Home Insurance
8%
$700
HOA
0%
$0
Property Management
12%
$1,096
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,005