Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.94% first-year return on $403k initial cash invested.
-18.94%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$8,168
Rent
-$6,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,168 income − $14,530 expenses = $6,362 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,335
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,168
Total Expenses
$14,530
Mortgage P&I
123%
$10,016
Property Taxes
13%
$1,074
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$980
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$898