Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.58% first-year return on $417k initial cash invested.
-26.58%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$2,940
Rent
-$9,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $12,177 expenses = $9,237 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$19,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$12,177
Mortgage P&I
325%
$9,546
Property Taxes
33%
$966
Home Insurance
23%
$665
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323