Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.13% first-year return on $409k initial cash invested.
-22.13%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$7,376
Rent
-$7,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,376 income − $14,917 expenses = $7,541 out of pocket
Investment Breakdown
|
Purchase Price
$1861k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,612
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,376
Total Expenses
$14,917
Mortgage P&I
134%
$9,862
Property Taxes
26%
$1,883
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811