Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $416k initial cash invested.
-18.66%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$8,468
Rent
-$6,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,468 income − $14,940 expenses = $6,472 out of pocket
Investment Breakdown
|
Purchase Price
$1896k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,960
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,468
Total Expenses
$14,940
Mortgage P&I
112%
$9,463
Property Taxes
23%
$1,916
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931