Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.92% first-year return on $396k initial cash invested.
-22.92%
Cash On Cash
1.89%
Cap Rate
0.28
DSCR
$7,498
Rent
-$7,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,498 income − $15,062 expenses = $7,564 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,498
Total Expenses
$15,062
Mortgage P&I
135%
$10,097
Property Taxes
24%
$1,785
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825