Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $418k initial cash invested.
-12.7%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$10,857
Rent
-$4,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,857 income − $15,283 expenses = $4,426 out of pocket
Investment Breakdown
|
Purchase Price
$1906k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$418k
Downpayment
20%
$381k
Closing costs
1%
$19,059
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,857
Total Expenses
$15,283
Mortgage P&I
86%
$9,382
Property Taxes
14%
$1,518
Home Insurance
6%
$692
HOA
0%
$0
Property Management
12%
$1,303
CapEx
4%
$434
Vacancy
3%
$326
Maintenance
4%
$434
Other
11%
$1,194