Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.07% first-year return on $414k initial cash invested.
-19.07%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$8,508
Rent
-$6,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,508 income − $15,096 expenses = $6,588 out of pocket
Investment Breakdown
|
Purchase Price
$1888k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$378k
Closing costs
1%
$18,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,508
Total Expenses
$15,096
Mortgage P&I
114%
$9,671
Property Taxes
22%
$1,872
Home Insurance
8%
$661
HOA
0%
$0
Property Management
12%
$1,021
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$936