Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.87% first-year return on $413k initial cash invested.
-16.87%
Cash On Cash
2.77%
Cap Rate
0.44
DSCR
$9,752
Rent
-$5,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,752 income − $15,555 expenses = $5,803 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,752
Total Expenses
$15,555
Mortgage P&I
100%
$9,748
Property Taxes
19%
$1,833
Home Insurance
7%
$658
HOA
0%
$0
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073