Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $408k initial cash invested.
-18.39%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$7,018
Rent
-$6,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $13,272 expenses = $6,254 out of pocket
Investment Breakdown
|
Purchase Price
$1858k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,577
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$13,272
Mortgage P&I
132%
$9,296
Property Taxes
13%
$926
Home Insurance
9%
$663
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772