Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $396k initial cash invested.
-12.5%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$11,822
Rent
-$4,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,822 income − $15,947 expenses = $4,125 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,822
Total Expenses
$15,947
Mortgage P&I
76%
$8,928
Property Taxes
14%
$1,714
Home Insurance
5%
$630
HOA
6%
$655
Property Management
12%
$1,419
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,300