Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $405k initial cash invested.
-11.65%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$12,471
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,471 income − $16,401 expenses = $3,930 out of pocket
Investment Breakdown
|
Purchase Price
$1842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$368k
Closing costs
1%
$18,421
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,471
Total Expenses
$16,401
Mortgage P&I
74%
$9,287
Property Taxes
16%
$1,994
Home Insurance
5%
$663
HOA
2%
$216
Property Management
12%
$1,497
CapEx
4%
$499
Vacancy
3%
$374
Maintenance
4%
$499
Other
11%
$1,372