Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.44% first-year return on $439k initial cash invested.
-23.44%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,846
Rent
-$8,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $12,425 expenses = $8,579 out of pocket
Investment Breakdown
|
Purchase Price
$2006k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$439k
Downpayment
20%
$401k
Closing costs
1%
$20,057
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$12,425
Mortgage P&I
266%
$10,236
Property Taxes
5%
$199
Home Insurance
18%
$682
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423