Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.91% first-year return on $396k initial cash invested.
-20.91%
Cash On Cash
2.29%
Cap Rate
0.34
DSCR
$7,944
Rent
-$6,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,944 income − $14,844 expenses = $6,900 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
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
$7,944
Total Expenses
$14,844
Mortgage P&I
126%
$10,017
Property Taxes
19%
$1,496
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$953
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874