Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.69% first-year return on $419k initial cash invested.
-20.69%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$6,616
Rent
-$7,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,616 income − $13,834 expenses = $7,218 out of pocket
Investment Breakdown
|
Purchase Price
$1908k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$419k
Downpayment
20%
$382k
Closing costs
1%
$19,082
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,616
Total Expenses
$13,834
Mortgage P&I
145%
$9,606
Property Taxes
17%
$1,128
Home Insurance
11%
$700
HOA
2%
$150
Property Management
12%
$794
CapEx
4%
$265
Vacancy
3%
$198
Maintenance
4%
$265
Other
11%
$728