Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $420k initial cash invested.
-10.95%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$10,318
Rent
-$3,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,318 income − $14,154 expenses = $3,836 out of pocket
Investment Breakdown
|
Purchase Price
$1916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,162
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,318
Total Expenses
$14,154
Mortgage P&I
93%
$9,589
Property Taxes
3%
$358
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,238
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,135