Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.2% first-year return on $410k initial cash invested.
-10.2%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$11,802
Rent
-$3,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,802 income − $15,289 expenses = $3,487 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$374k
Closing costs
1%
$18,675
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,802
Total Expenses
$15,289
Mortgage P&I
80%
$9,470
Property Taxes
6%
$744
Home Insurance
7%
$838
HOA
2%
$225
Property Management
12%
$1,416
CapEx
4%
$472
Vacancy
3%
$354
Maintenance
4%
$472
Other
11%
$1,298