Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.13% first-year return on $407k initial cash invested.
-23.13%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,412
Rent
-$7,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $12,247 expenses = $7,835 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,412
Total Expenses
$12,247
Mortgage P&I
212%
$9,367
Property Taxes
17%
$734
Home Insurance
15%
$648
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485