Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $413k initial cash invested.
-20.56%
Cash On Cash
2.34%
Cap Rate
0.35
DSCR
$7,336
Rent
-$7,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,336 income − $14,405 expenses = $7,069 out of pocket
Investment Breakdown
|
Purchase Price
$1879k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$376k
Closing costs
1%
$18,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,336
Total Expenses
$14,405
Mortgage P&I
142%
$10,447
Property Taxes
9%
$674
Home Insurance
9%
$658
HOA
2%
$133
Property Management
12%
$880
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$807