Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.75% first-year return on $414k initial cash invested.
-20.75%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$6,104
Rent
-$7,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,104 income − $13,265 expenses = $7,161 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,860
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,104
Total Expenses
$13,265
Mortgage P&I
155%
$9,485
Property Taxes
18%
$1,094
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671