Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.01% first-year return on $415k initial cash invested.
-19.01%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$6,568
Rent
-$6,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,568 income − $13,137 expenses = $6,569 out of pocket
Investment Breakdown
|
Purchase Price
$1889k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,891
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,568
Total Expenses
$13,137
Mortgage P&I
146%
$9,592
Property Taxes
9%
$614
Home Insurance
11%
$698
HOA
0%
$0
Property Management
12%
$788
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$722