Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.61% first-year return on $412k initial cash invested.
-18.61%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$8,505
Rent
-$6,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,505 income − $14,895 expenses = $6,390 out of pocket
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,759
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,505
Total Expenses
$14,895
Mortgage P&I
111%
$9,452
Property Taxes
22%
$1,877
Home Insurance
8%
$674
HOA
0%
$0
Property Management
12%
$1,021
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$936