Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.12% first-year return on $396k initial cash invested.
-15.12%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$11,570
Rent
-$4,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,570 income − $16,559 expenses = $4,989 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
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
$11,570
Total Expenses
$16,559
Mortgage P&I
80%
$9,220
Property Taxes
24%
$2,775
Home Insurance
5%
$630
HOA
0%
$0
Property Management
12%
$1,388
CapEx
4%
$463
Vacancy
3%
$347
Maintenance
4%
$463
Other
11%
$1,273