Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.5% first-year return on $419k initial cash invested.
-16.5%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$9,520
Rent
-$5,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,520 income − $15,285 expenses = $5,765 out of pocket
Investment Breakdown
|
Purchase Price
$1911k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,108
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,520
Total Expenses
$15,285
Mortgage P&I
100%
$9,521
Property Taxes
19%
$1,827
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,047