Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $414k initial cash invested.
-14.34%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$8,739
Rent
-$4,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,739 income − $13,686 expenses = $4,947 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,856
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,739
Total Expenses
$13,686
Mortgage P&I
109%
$9,525
Property Taxes
6%
$491
Home Insurance
8%
$698
HOA
0%
$0
Property Management
12%
$1,049
CapEx
4%
$350
Vacancy
3%
$262
Maintenance
4%
$350
Other
11%
$961