Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.57% first-year return on $417k initial cash invested.
-22.57%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$4,035
Rent
-$7,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $11,878 expenses = $7,843 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,035
Total Expenses
$11,878
Mortgage P&I
241%
$9,728
Property Taxes
3%
$114
Home Insurance
16%
$665
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444