Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.45% first-year return on $438k initial cash invested.
-18.45%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$10,797
Rent
-$6,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,797 income − $17,527 expenses = $6,730 out of pocket
Investment Breakdown
|
Purchase Price
$1999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$19,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,797
Total Expenses
$17,527
Mortgage P&I
93%
$9,999
Property Taxes
9%
$1,008
Home Insurance
6%
$700
HOA
20%
$2,148
Property Management
12%
$1,296
CapEx
4%
$432
Vacancy
3%
$324
Maintenance
4%
$432
Other
11%
$1,188