Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.22% first-year return on $406k initial cash invested.
-15.22%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$8,002
Rent
-$5,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,002 income − $13,152 expenses = $5,150 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%
$18,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,002
Total Expenses
$13,152
Mortgage P&I
115%
$9,231
Property Taxes
7%
$554
Home Insurance
8%
$647
HOA
0%
$0
Property Management
12%
$960
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$880