Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $417k initial cash invested.
-18.41%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$8,091
Rent
-$6,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,091 income − $14,484 expenses = $6,393 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,986
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,091
Total Expenses
$14,484
Mortgage P&I
117%
$9,503
Property Taxes
17%
$1,392
Home Insurance
9%
$699
HOA
2%
$138
Property Management
12%
$971
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$890