Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $439k initial cash invested.
-17.11%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$8,770
Rent
-$6,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,770 income − $15,034 expenses = $6,264 out of pocket
Investment Breakdown
|
Purchase Price
$2007k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,770
Total Expenses
$15,034
Mortgage P&I
116%
$10,142
Property Taxes
14%
$1,212
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,052
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$965