Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.83% first-year return on $420k initial cash invested.
-17.83%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$8,874
Rent
-$6,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,874 income − $15,107 expenses = $6,233 out of pocket
Investment Breakdown
|
Purchase Price
$1912k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$382k
Closing costs
1%
$19,121
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,874
Total Expenses
$15,107
Mortgage P&I
109%
$9,687
Property Taxes
15%
$1,371
Home Insurance
8%
$682
HOA
4%
$350
Property Management
12%
$1,065
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$976