Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.53% first-year return on $413k initial cash invested.
-19.53%
Cash On Cash
2.23%
Cap Rate
0.35
DSCR
$6,710
Rent
-$6,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,710 income − $13,427 expenses = $6,717 out of pocket
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,710
Total Expenses
$13,427
Mortgage P&I
148%
$9,938
Property Taxes
10%
$649
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$805
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$738