Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $420k initial cash invested.
-16.52%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$8,607
Rent
-$5,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,607 income − $14,388 expenses = $5,781 out of pocket
Investment Breakdown
|
Purchase Price
$1914k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,137
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,607
Total Expenses
$14,388
Mortgage P&I
113%
$9,685
Property Taxes
13%
$1,082
Home Insurance
8%
$695
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947