Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.63% first-year return on $414k initial cash invested.
-20.63%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$8,734
Rent
-$7,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,734 income − $15,845 expenses = $7,111 out of pocket
Investment Breakdown
|
Purchase Price
$1884k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,842
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,734
Total Expenses
$15,845
Mortgage P&I
114%
$9,977
Property Taxes
26%
$2,311
Home Insurance
7%
$588
HOA
0%
$0
Property Management
12%
$1,048
CapEx
4%
$349
Vacancy
3%
$262
Maintenance
4%
$349
Other
11%
$961