Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $412k initial cash invested.
-13.45%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$9,441
Rent
-$4,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,441 income − $14,055 expenses = $4,614 out of pocket
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,441
Total Expenses
$14,055
Mortgage P&I
101%
$9,534
Property Taxes
6%
$537
Home Insurance
7%
$656
HOA
1%
$117
Property Management
12%
$1,133
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039