Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $416k initial cash invested.
-14.89%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$9,423
Rent
-$5,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,423 income − $14,583 expenses = $5,160 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,423
Total Expenses
$14,583
Mortgage P&I
101%
$9,563
Property Taxes
12%
$1,152
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037