Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.99% first-year return on $407k initial cash invested.
-24.99%
Cash On Cash
0.82%
Cap Rate
0.13
DSCR
$3,812
Rent
-$8,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $12,279 expenses = $8,467 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,812
Total Expenses
$12,279
Mortgage P&I
251%
$9,578
Property Taxes
16%
$614
Home Insurance
17%
$648
HOA
4%
$145
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419