Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $414k initial cash invested.
-16.92%
Cash On Cash
3.11%
Cap Rate
0.47
DSCR
$10,520
Rent
-$5,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,520 income − $16,358 expenses = $5,838 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,855
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,520
Total Expenses
$16,358
Mortgage P&I
98%
$10,298
Property Taxes
17%
$1,783
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,262
CapEx
4%
$421
Vacancy
3%
$316
Maintenance
4%
$421
Other
11%
$1,157