Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.17% first-year return on $400k initial cash invested.
-20.17%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$6,136
Rent
-$6,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,136 income − $12,861 expenses = $6,725 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,195
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,136
Total Expenses
$12,861
Mortgage P&I
150%
$9,208
Property Taxes
15%
$904
Home Insurance
11%
$664
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675