Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.99% first-year return on $413k initial cash invested.
-18.99%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$6,195
Rent
-$6,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $12,724 expenses = $6,529 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$364k
Closing costs
1%
$18,223
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$6,195
Total Expenses
$12,724
Mortgage P&I
152%
$9,418
Property Taxes
19%
$1,198
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681
Projection Charts
Investment Value YoY