Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.95% first-year return on $413k initial cash invested.
-14.95%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$9,068
Rent
-$5,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,068 income − $14,212 expenses = $5,144 out of pocket
Investment Breakdown
|
Purchase Price
$1881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,810
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,068
Total Expenses
$14,212
Mortgage P&I
103%
$9,365
Property Taxes
9%
$828
Home Insurance
8%
$696
HOA
3%
$240
Property Management
12%
$1,088
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$997