Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.74% first-year return on $416k initial cash invested.
-19.74%
Cash On Cash
2.6%
Cap Rate
0.39
DSCR
$7,554
Rent
-$6,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,554 income − $14,399 expenses = $6,845 out of pocket
Investment Breakdown
|
Purchase Price
$1896k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$416k
Downpayment
20%
$379k
Closing costs
1%
$18,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,554
Total Expenses
$14,399
Mortgage P&I
141%
$10,649
Property Taxes
6%
$482
Home Insurance
9%
$700
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831