Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $438k initial cash invested.
-22.16%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$5,646
Rent
-$8,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,646 income − $13,735 expenses = $8,089 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,646
Total Expenses
$13,735
Mortgage P&I
188%
$10,591
Property Taxes
9%
$524
Home Insurance
12%
$700
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621