Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $408k initial cash invested.
-20.86%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,764
Rent
-$7,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $11,849 expenses = $7,085 out of pocket
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$371k
Closing costs
1%
$18,554
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$11,849
Mortgage P&I
197%
$9,408
Property Taxes
3%
$138
Home Insurance
14%
$682
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524