Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $413k initial cash invested.
-13.07%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$9,165
Rent
-$4,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,165 income − $13,665 expenses = $4,500 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%
$18,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,165
Total Expenses
$13,665
Mortgage P&I
103%
$9,481
Property Taxes
4%
$385
Home Insurance
7%
$682
HOA
0%
$0
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,008