Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.36% first-year return on $440k initial cash invested.
-23.36%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$5,409
Rent
-$8,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $13,982 expenses = $8,573 out of pocket
Investment Breakdown
|
Purchase Price
$2011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$402k
Closing costs
1%
$20,110
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$13,982
Mortgage P&I
185%
$10,026
Property Taxes
26%
$1,419
Home Insurance
13%
$699
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595