Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.75% first-year return on $400k initial cash invested.
-18.75%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$7,728
Rent
-$6,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,728 income − $13,975 expenses = $6,247 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,185
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,728
Total Expenses
$13,975
Mortgage P&I
119%
$9,210
Property Taxes
19%
$1,484
Home Insurance
8%
$654
HOA
0%
$0
Property Management
12%
$927
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$850