Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.37% first-year return on $416k initial cash invested.
-31.37%
Cash On Cash
-0.7%
Cap Rate
-0.11
DSCR
$4,617
Rent
-$10,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $15,502 expenses = $10,885 out of pocket
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,972
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,617
Total Expenses
$15,502
Mortgage P&I
208%
$9,597
Property Taxes
69%
$3,196
Home Insurance
25%
$1,138
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508