Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.01% first-year return on $416k initial cash invested.
-19.01%
Cash On Cash
2.41%
Cap Rate
0.38
DSCR
$9,140
Rent
-$6,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,140 income − $15,728 expenses = $6,588 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,140
Total Expenses
$15,728
Mortgage P&I
110%
$10,030
Property Taxes
21%
$1,927
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,097
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,005