Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.35% first-year return on $414k initial cash invested.
-19.35%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$8,394
Rent
-$6,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,394 income − $15,074 expenses = $6,680 out of pocket
Investment Breakdown
|
Purchase Price
$1887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,871
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,394
Total Expenses
$15,074
Mortgage P&I
113%
$9,450
Property Taxes
22%
$1,832
Home Insurance
8%
$698
HOA
3%
$240
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923