Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.53% first-year return on $414k initial cash invested.
-9.53%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$10,660
Rent
-$3,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,660 income − $13,945 expenses = $3,285 out of pocket
Investment Breakdown
|
Purchase Price
$1884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,841
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,660
Total Expenses
$13,945
Mortgage P&I
88%
$9,370
Property Taxes
1%
$146
Home Insurance
6%
$682
HOA
1%
$123
Property Management
12%
$1,279
CapEx
4%
$426
Vacancy
3%
$320
Maintenance
4%
$426
Other
11%
$1,173