Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.36% first-year return on $415k initial cash invested.
-18.36%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$6,952
Rent
-$6,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,952 income − $13,299 expenses = $6,347 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$13,299
Mortgage P&I
138%
$9,620
Property Taxes
3%
$200
Home Insurance
10%
$700
HOA
6%
$415
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765