Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.31% first-year return on $402k initial cash invested.
-21.31%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$5,672
Rent
-$7,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,672 income − $12,817 expenses = $7,145 out of pocket
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,299
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,672
Total Expenses
$12,817
Mortgage P&I
173%
$9,826
Property Taxes
8%
$468
Home Insurance
10%
$594
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624