Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.38% first-year return on $417k initial cash invested.
-25.38%
Cash On Cash
1.38%
Cap Rate
0.2
DSCR
$8,252
Rent
-$8,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,252 income − $17,072 expenses = $8,820 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,252
Total Expenses
$17,072
Mortgage P&I
129%
$10,672
Property Taxes
35%
$2,929
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$908