Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.15% first-year return on $406k initial cash invested.
-17.15%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$10,788
Rent
-$5,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,788 income − $16,594 expenses = $5,806 out of pocket
Investment Breakdown
|
Purchase Price
$1849k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$370k
Closing costs
1%
$18,493
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,788
Total Expenses
$16,594
Mortgage P&I
87%
$9,424
Property Taxes
26%
$2,852
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,295
CapEx
4%
$432
Vacancy
3%
$324
Maintenance
4%
$432
Other
11%
$1,187