Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.5% first-year return on $417k initial cash invested.
-24.5%
Cash On Cash
1.48%
Cap Rate
0.22
DSCR
$6,952
Rent
-$8,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,952 income − $15,458 expenses = $8,506 out of pocket
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$15,458
Mortgage P&I
152%
$10,564
Property Taxes
27%
$1,866
Home Insurance
10%
$664
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765