Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.33% first-year return on $417k initial cash invested.
-28.33%
Cash On Cash
-0.07%
Cap Rate
-0.01
DSCR
$2,056
Rent
-$9,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $11,900 expenses = $9,844 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,056
Total Expenses
$11,900
Mortgage P&I
469%
$9,649
Property Taxes
43%
$887
Home Insurance
32%
$665
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226