Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.23% first-year return on $410k initial cash invested.
-17.23%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$7,768
Rent
-$5,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,768 income − $13,660 expenses = $5,892 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$374k
Closing costs
1%
$18,682
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,768
Total Expenses
$13,660
Mortgage P&I
120%
$9,340
Property Taxes
13%
$1,016
Home Insurance
9%
$663
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$854