Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $416k initial cash invested.
-13.58%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$10,862
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,862 income − $15,568 expenses = $4,706 out of pocket
Investment Breakdown
|
Purchase Price
$1895k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,862
Total Expenses
$15,568
Mortgage P&I
88%
$9,582
Property Taxes
15%
$1,631
Home Insurance
6%
$663
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,195