Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.84% first-year return on $419k initial cash invested.
-22.84%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$7,107
Rent
-$7,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,107 income − $15,089 expenses = $7,982 out of pocket
Investment Breakdown
|
Purchase Price
$1912k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,116
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,107
Total Expenses
$15,089
Mortgage P&I
142%
$10,073
Property Taxes
27%
$1,918
Home Insurance
10%
$682
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782