Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $419k initial cash invested.
-14.81%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$8,738
Rent
-$5,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,738 income − $13,905 expenses = $5,167 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,078
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,738
Total Expenses
$13,905
Mortgage P&I
112%
$9,756
Property Taxes
4%
$374
Home Insurance
8%
$682
HOA
1%
$121
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$961