Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.33% first-year return on $402k initial cash invested.
-23.33%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$7,406
Rent
-$7,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,406 income − $15,218 expenses = $7,812 out of pocket
Investment Breakdown
|
Purchase Price
$1828k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,279
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,406
Total Expenses
$15,218
Mortgage P&I
137%
$10,174
Property Taxes
23%
$1,714
Home Insurance
8%
$605
HOA
3%
$207
Property Management
12%
$889
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$815