Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $414k initial cash invested.
-14.25%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$10,780
Rent
-$4,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,780 income − $15,701 expenses = $4,921 out of pocket
Investment Breakdown
|
Purchase Price
$1888k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$378k
Closing costs
1%
$18,877
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,780
Total Expenses
$15,701
Mortgage P&I
88%
$9,509
Property Taxes
17%
$1,829
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,294
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,186