Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $417k initial cash invested.
-15.22%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$8,482
Rent
-$5,287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,482 income − $13,769 expenses = $5,287 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%
$18,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,482
Total Expenses
$13,769
Mortgage P&I
113%
$9,546
Property Taxes
8%
$675
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$1,018
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933