Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.34% first-year return on $438k initial cash invested.
-21.34%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,007
Rent
-$7,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,007 income − $12,795 expenses = $7,788 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,007
Total Expenses
$12,795
Mortgage P&I
202%
$10,113
Property Taxes
2%
$110
Home Insurance
14%
$700
HOA
3%
$170
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551