Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.95% first-year return on $410k initial cash invested.
-21.95%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$8,715
Rent
-$7,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,715 income − $16,209 expenses = $7,494 out of pocket
Investment Breakdown
|
Purchase Price
$1865k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$373k
Closing costs
1%
$18,649
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,715
Total Expenses
$16,209
Mortgage P&I
112%
$9,776
Property Taxes
21%
$1,853
Home Insurance
8%
$709
HOA
10%
$907
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$261
Maintenance
4%
$349
Other
11%
$959