Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.49% first-year return on $413k initial cash invested.
-14.49%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$10,290
Rent
-$4,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,290 income − $15,276 expenses = $4,986 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,804
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,290
Total Expenses
$15,276
Mortgage P&I
92%
$9,434
Property Taxes
16%
$1,677
Home Insurance
6%
$665
HOA
0%
$0
Property Management
12%
$1,235
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,132