Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.68% first-year return on $419k initial cash invested.
-22.68%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$7,995
Rent
-$7,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,995 income − $15,918 expenses = $7,923 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,995
Total Expenses
$15,918
Mortgage P&I
132%
$10,533
Property Taxes
25%
$1,971
Home Insurance
9%
$696
HOA
0%
$0
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879