Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.12% first-year return on $414k initial cash invested.
-13.12%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$8,808
Rent
-$4,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,808 income − $13,338 expenses = $4,530 out of pocket
Investment Breakdown
|
Purchase Price
$1887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,870
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,808
Total Expenses
$13,338
Mortgage P&I
107%
$9,464
Property Taxes
3%
$220
Home Insurance
7%
$660
HOA
0%
$0
Property Management
12%
$1,057
CapEx
4%
$352
Vacancy
3%
$264
Maintenance
4%
$352
Other
11%
$969