Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $399k initial cash invested.
-16.51%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$7,791
Rent
-$5,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,791 income − $13,279 expenses = $5,488 out of pocket
Investment Breakdown
|
Purchase Price
$1814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,136
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,791
Total Expenses
$13,279
Mortgage P&I
117%
$9,091
Property Taxes
11%
$875
Home Insurance
9%
$663
HOA
0%
$0
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857