Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.48% first-year return on $412k initial cash invested.
-25.48%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$5,576
Rent
-$8,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $14,333 expenses = $8,757 out of pocket
Investment Breakdown
|
Purchase Price
$1878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$376k
Closing costs
1%
$18,784
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$14,333
Mortgage P&I
169%
$9,432
Property Taxes
41%
$2,308
Home Insurance
13%
$698
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613