Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.03% first-year return on $439k initial cash invested.
-21.03%
Cash On Cash
2.12%
Cap Rate
0.32
DSCR
$6,981
Rent
-$7,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,981 income − $14,671 expenses = $7,690 out of pocket
Investment Breakdown
|
Purchase Price
$2004k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,981
Total Expenses
$14,671
Mortgage P&I
157%
$10,946
Property Taxes
8%
$570
Home Insurance
10%
$732
HOA
1%
$50
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768