Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $412k initial cash invested.
-19.41%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$11,298
Rent
-$6,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,298 income − $17,959 expenses = $6,661 out of pocket
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,298
Total Expenses
$17,959
Mortgage P&I
84%
$9,485
Property Taxes
16%
$1,828
Home Insurance
6%
$656
HOA
19%
$2,148
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243