Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $417k initial cash invested.
-16.6%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$9,786
Rent
-$5,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,786 income − $15,551 expenses = $5,765 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,988
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,786
Total Expenses
$15,551
Mortgage P&I
97%
$9,496
Property Taxes
18%
$1,722
Home Insurance
7%
$682
HOA
3%
$325
Property Management
12%
$1,174
CapEx
4%
$391
Vacancy
3%
$294
Maintenance
4%
$391
Other
11%
$1,076