Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.54% first-year return on $400k initial cash invested.
-19.54%
Cash On Cash
2.39%
Cap Rate
0.37
DSCR
$8,544
Rent
-$6,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,544 income − $15,051 expenses = $6,507 out of pocket
Investment Breakdown
|
Purchase Price
$1817k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$363k
Closing costs
1%
$18,173
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,544
Total Expenses
$15,051
Mortgage P&I
115%
$9,790
Property Taxes
20%
$1,705
Home Insurance
8%
$651
HOA
0%
$0
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940