Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $419k initial cash invested.
-19.44%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$8,378
Rent
-$6,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,378 income − $15,160 expenses = $6,782 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,378
Total Expenses
$15,160
Mortgage P&I
114%
$9,586
Property Taxes
24%
$2,028
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,005
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$922