Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.52% first-year return on $417k initial cash invested.
-21.52%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$7,126
Rent
-$7,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,126 income − $14,599 expenses = $7,473 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,126
Total Expenses
$14,599
Mortgage P&I
134%
$9,580
Property Taxes
27%
$1,931
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784