Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.24% first-year return on $415k initial cash invested.
-21.24%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$8,366
Rent
-$7,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,366 income − $15,712 expenses = $7,346 out of pocket
Investment Breakdown
|
Purchase Price
$1891k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,366
Total Expenses
$15,712
Mortgage P&I
116%
$9,711
Property Taxes
15%
$1,293
Home Insurance
8%
$698
HOA
14%
$1,165
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920