Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.4% first-year return on $407k initial cash invested.
-24.4%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$5,871
Rent
-$8,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,871 income − $14,135 expenses = $8,264 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,871
Total Expenses
$14,135
Mortgage P&I
166%
$9,748
Property Taxes
30%
$1,742
Home Insurance
11%
$648
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646