Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $417k initial cash invested.
-16.93%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$7,080
Rent
-$5,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,080 income − $12,960 expenses = $5,880 out of pocket
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,080
Total Expenses
$12,960
Mortgage P&I
136%
$9,617
Property Taxes
4%
$271
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$850
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779