Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $418k initial cash invested.
-16.52%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$8,068
Rent
-$5,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,068 income − $13,826 expenses = $5,758 out of pocket
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,062
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,068
Total Expenses
$13,826
Mortgage P&I
119%
$9,635
Property Taxes
9%
$750
Home Insurance
9%
$698
HOA
0%
$0
Property Management
12%
$968
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$887