Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $416k initial cash invested.
-18.63%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$8,600
Rent
-$6,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,600 income − $15,059 expenses = $6,459 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,600
Total Expenses
$15,059
Mortgage P&I
111%
$9,586
Property Taxes
21%
$1,816
Home Insurance
8%
$663
HOA
1%
$70
Property Management
12%
$1,032
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$946