Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.64% first-year return on $397k initial cash invested.
-18.64%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$6,438
Rent
-$6,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,438 income − $12,602 expenses = $6,164 out of pocket
Investment Breakdown
|
Purchase Price
$1804k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$361k
Closing costs
1%
$18,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,438
Total Expenses
$12,602
Mortgage P&I
139%
$8,957
Property Taxes
11%
$692
Home Insurance
10%
$663
HOA
2%
$100
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708