Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $413k initial cash invested.
-14.62%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$9,916
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,916 income − $14,951 expenses = $5,035 out of pocket
Investment Breakdown
|
Purchase Price
$1882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,820
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,916
Total Expenses
$14,951
Mortgage P&I
96%
$9,529
Property Taxes
14%
$1,376
Home Insurance
7%
$674
HOA
0%
$0
Property Management
12%
$1,190
CapEx
4%
$397
Vacancy
3%
$297
Maintenance
4%
$397
Other
11%
$1,091