Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $404k initial cash invested.
-18.38%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$8,042
Rent
-$6,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,042 income − $14,224 expenses = $6,182 out of pocket
Investment Breakdown
|
Purchase Price
$1836k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$367k
Closing costs
1%
$18,361
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,042
Total Expenses
$14,224
Mortgage P&I
116%
$9,330
Property Taxes
19%
$1,494
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$965
CapEx
4%
$322
Vacancy
3%
$241
Maintenance
4%
$322
Other
11%
$885