Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.62% first-year return on $408k initial cash invested.
-20.62%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,698
Rent
-$7,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,698 income − $12,715 expenses = $7,017 out of pocket
Investment Breakdown
|
Purchase Price
$1859k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,698
Total Expenses
$12,715
Mortgage P&I
163%
$9,309
Property Taxes
14%
$786
Home Insurance
12%
$682
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627