Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.63% first-year return on $407k initial cash invested.
-12.63%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$9,572
Rent
-$4,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,572 income − $13,851 expenses = $4,279 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,572
Total Expenses
$13,851
Mortgage P&I
96%
$9,218
Property Taxes
5%
$435
Home Insurance
7%
$648
HOA
3%
$295
Property Management
12%
$1,149
CapEx
4%
$383
Vacancy
3%
$287
Maintenance
4%
$383
Other
11%
$1,053