Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.28% first-year return on $414k initial cash invested.
-23.28%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$6,112
Rent
-$8,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,112 income − $14,153 expenses = $8,041 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%
$18,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,112
Total Expenses
$14,153
Mortgage P&I
155%
$9,496
Property Taxes
31%
$1,920
Home Insurance
11%
$661
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672