Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.4% first-year return on $417k initial cash invested.
-14.4%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$8,520
Rent
-$4,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,520 income − $13,519 expenses = $4,999 out of pocket
Investment Breakdown
|
Purchase Price
$1898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$417k
Downpayment
20%
$380k
Closing costs
1%
$18,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$13,519
Mortgage P&I
112%
$9,515
Property Taxes
5%
$443
Home Insurance
8%
$664
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937