Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.15% first-year return on $403k initial cash invested.
-21.15%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$5,958
Rent
-$7,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,958 income − $13,068 expenses = $7,110 out of pocket
Investment Breakdown
|
Purchase Price
$1835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,354
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,958
Total Expenses
$13,068
Mortgage P&I
154%
$9,199
Property Taxes
23%
$1,372
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655