Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $412k initial cash invested.
-8.26%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$11,454
Rent
-$2,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,454 income − $14,293 expenses = $2,839 out of pocket
Investment Breakdown
|
Purchase Price
$1877k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,774
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,454
Total Expenses
$14,293
Mortgage P&I
82%
$9,370
Property Taxes
2%
$197
Home Insurance
6%
$682
HOA
1%
$150
Property Management
12%
$1,374
CapEx
4%
$458
Vacancy
3%
$344
Maintenance
4%
$458
Other
11%
$1,260