Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.66% first-year return on $405k initial cash invested.
-15.66%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$8,954
Rent
-$5,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,954 income − $14,233 expenses = $5,279 out of pocket
Investment Breakdown
|
Purchase Price
$1841k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$368k
Closing costs
1%
$18,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,954
Total Expenses
$14,233
Mortgage P&I
104%
$9,350
Property Taxes
11%
$949
Home Insurance
9%
$770
HOA
1%
$120
Property Management
12%
$1,074
CapEx
4%
$358
Vacancy
3%
$269
Maintenance
4%
$358
Other
11%
$985