Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $417k initial cash invested.
-15.82%
Cash On Cash
3.25%
Cap Rate
0.5
DSCR
$10,080
Rent
-$5,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,080 income − $15,581 expenses = $5,501 out of pocket
Investment Breakdown
|
Purchase Price
$1902k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,018
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,080
Total Expenses
$15,581
Mortgage P&I
102%
$10,250
Property Taxes
9%
$872
Home Insurance
10%
$1,032
HOA
0%
$0
Property Management
12%
$1,210
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,109