Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.47% first-year return on $406k initial cash invested.
-20.47%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$6,324
Rent
-$6,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,324 income − $13,250 expenses = $6,926 out of pocket
Investment Breakdown
|
Purchase Price
$1848k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$370k
Closing costs
1%
$18,476
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,324
Total Expenses
$13,250
Mortgage P&I
146%
$9,250
Property Taxes
21%
$1,341
Home Insurance
8%
$508
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696