Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $415k initial cash invested.
-9.88%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$10,364
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,364 income − $13,780 expenses = $3,416 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,364
Total Expenses
$13,780
Mortgage P&I
91%
$9,417
Property Taxes
2%
$176
Home Insurance
6%
$662
HOA
0%
$0
Property Management
12%
$1,244
CapEx
4%
$415
Vacancy
3%
$311
Maintenance
4%
$415
Other
11%
$1,140