Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.41% first-year return on $421k initial cash invested.
-18.41%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$8,151
Rent
-$6,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,151 income − $14,608 expenses = $6,457 out of pocket
Investment Breakdown
|
Purchase Price
$1919k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$421k
Downpayment
20%
$384k
Closing costs
1%
$19,189
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,151
Total Expenses
$14,608
Mortgage P&I
118%
$9,620
Property Taxes
19%
$1,518
Home Insurance
9%
$698
HOA
0%
$0
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$245
Maintenance
4%
$326
Other
11%
$897