Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.99% first-year return on $407k initial cash invested.
-23.99%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$6,250
Rent
-$8,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,250 income − $14,377 expenses = $8,127 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,250
Total Expenses
$14,377
Mortgage P&I
163%
$10,177
Property Taxes
23%
$1,426
Home Insurance
10%
$648
HOA
0%
$0
Property Management
12%
$750
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688