Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $415k initial cash invested.
-17.37%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$7,176
Rent
-$6,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,176 income − $13,189 expenses = $6,013 out of pocket
Investment Breakdown
|
Purchase Price
$1892k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$415k
Downpayment
20%
$378k
Closing costs
1%
$18,920
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,176
Total Expenses
$13,189
Mortgage P&I
132%
$9,486
Property Taxes
8%
$602
Home Insurance
9%
$662
HOA
0%
$0
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789