Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.24% first-year return on $408k initial cash invested.
-24.24%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$6,004
Rent
-$8,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,004 income − $14,239 expenses = $8,235 out of pocket
Investment Breakdown
|
Purchase Price
$1856k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,556
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,004
Total Expenses
$14,239
Mortgage P&I
161%
$9,653
Property Taxes
31%
$1,888
Home Insurance
11%
$658
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660