Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.46% first-year return on $407k initial cash invested.
-9.46%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$11,268
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,268 income − $14,474 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,268
Total Expenses
$14,474
Mortgage P&I
82%
$9,212
Property Taxes
5%
$558
Home Insurance
6%
$648
HOA
2%
$225
Property Management
12%
$1,352
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,239