Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.51% first-year return on $420k initial cash invested.
-23.51%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$6,474
Rent
-$8,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,474 income − $14,706 expenses = $8,232 out of pocket
Investment Breakdown
|
Purchase Price
$1915k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$383k
Closing costs
1%
$19,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,474
Total Expenses
$14,706
Mortgage P&I
150%
$9,698
Property Taxes
31%
$2,033
Home Insurance
11%
$700
HOA
1%
$74
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712