Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.89% first-year return on $396k initial cash invested.
-9.89%
Cash On Cash
4.86%
Cap Rate
0.73
DSCR
$13,878
Rent
-$3,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,878 income − $17,146 expenses = $3,268 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,019
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$13,878
Total Expenses
$17,146
Mortgage P&I
72%
$10,014
Property Taxes
13%
$1,780
Home Insurance
5%
$634
HOA
0%
$0
Property Management
12%
$1,665
CapEx
4%
$555
Vacancy
3%
$416
Maintenance
4%
$555
Other
11%
$1,527