Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.92% first-year return on $396k initial cash invested.
-22.92%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$4,056
Rent
-$7,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,056 income − $11,618 expenses = $7,562 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$11,618
Mortgage P&I
223%
$9,031
Property Taxes
14%
$578
Home Insurance
16%
$630
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446