Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $400k initial cash invested.
-16.3%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$10,118
Rent
-$5,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,118 income − $15,549 expenses = $5,431 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,185
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,118
Total Expenses
$15,549
Mortgage P&I
95%
$9,582
Property Taxes
18%
$1,863
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,214
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,113