Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $396k initial cash invested.
-12.55%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$8,996
Rent
-$4,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,996 income − $13,136 expenses = $4,140 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,996
Total Expenses
$13,136
Mortgage P&I
101%
$9,094
Property Taxes
4%
$352
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,080
CapEx
4%
$360
Vacancy
3%
$270
Maintenance
4%
$360
Other
11%
$990