Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $412k initial cash invested.
-18.52%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$8,054
Rent
-$6,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,054 income − $14,412 expenses = $6,358 out of pocket
Investment Breakdown
|
Purchase Price
$1876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,761
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,054
Total Expenses
$14,412
Mortgage P&I
116%
$9,341
Property Taxes
21%
$1,721
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$966
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$886