Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $417k initial cash invested.
-17.94%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$8,484
Rent
-$6,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,484 income − $14,717 expenses = $6,233 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,484
Total Expenses
$14,717
Mortgage P&I
113%
$9,625
Property Taxes
18%
$1,543
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$255
Maintenance
4%
$339
Other
11%
$933