Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.64% first-year return on $438k initial cash invested.
-20.64%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$9,879
Rent
-$7,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,879 income − $17,412 expenses = $7,533 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.7%
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
$9,879
Total Expenses
$17,412
Mortgage P&I
104%
$10,271
Property Taxes
31%
$3,083
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,185
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,087