Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $419k initial cash invested.
-15.31%
Cash On Cash
3.62%
Cap Rate
0.54
DSCR
$9,962
Rent
-$5,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,962 income − $15,306 expenses = $5,344 out of pocket
Investment Breakdown
|
Purchase Price
$1909k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,090
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,962
Total Expenses
$15,306
Mortgage P&I
107%
$10,707
Property Taxes
3%
$275
Home Insurance
7%
$691
HOA
2%
$247
Property Management
12%
$1,195
CapEx
4%
$398
Vacancy
3%
$299
Maintenance
4%
$398
Other
11%
$1,096