Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.3% first-year return on $418k initial cash invested.
-19.3%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$6,976
Rent
-$6,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,976 income − $13,694 expenses = $6,718 out of pocket
Investment Breakdown
|
Purchase Price
$1903k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,033
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,976
Total Expenses
$13,694
Mortgage P&I
136%
$9,515
Property Taxes
12%
$845
Home Insurance
10%
$700
HOA
4%
$263
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$767