Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.47% first-year return on $414k initial cash invested.
-25.47%
Cash On Cash
0.78%
Cap Rate
0.12
DSCR
$3,320
Rent
-$8,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $12,110 expenses = $8,790 out of pocket
Investment Breakdown
|
Purchase Price
$1886k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$414k
Downpayment
20%
$377k
Closing costs
1%
$18,864
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$12,110
Mortgage P&I
298%
$9,889
Property Taxes
9%
$287
Home Insurance
24%
$805
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365