Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.01% first-year return on $421k initial cash invested.
-13.01%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$10,623
Rent
-$4,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,623 income − $15,186 expenses = $4,563 out of pocket
Investment Breakdown
|
Purchase Price
$1918k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$384k
Closing costs
1%
$19,180
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,623
Total Expenses
$15,186
Mortgage P&I
91%
$9,667
Property Taxes
13%
$1,418
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,275
CapEx
4%
$425
Vacancy
3%
$319
Maintenance
4%
$425
Other
11%
$1,169