Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.99% first-year return on $397k initial cash invested.
-18.99%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$8,202
Rent
-$6,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,202 income − $14,491 expenses = $6,289 out of pocket
Investment Breakdown
|
Purchase Price
$1806k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$361k
Closing costs
1%
$18,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,202
Total Expenses
$14,491
Mortgage P&I
114%
$9,366
Property Taxes
20%
$1,674
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$984
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$902