Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $419k initial cash invested.
-13.7%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$10,005
Rent
-$4,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,005 income − $14,792 expenses = $4,787 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
6.4%
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
$10,005
Total Expenses
$14,792
Mortgage P&I
95%
$9,518
Property Taxes
12%
$1,172
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,201
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,101