Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $410k initial cash invested.
-14.57%
Cash On Cash
3.44%
Cap Rate
0.54
DSCR
$10,422
Rent
-$4,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,422 income − $15,403 expenses = $4,981 out of pocket
Investment Breakdown
|
Purchase Price
$1868k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$374k
Closing costs
1%
$18,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,422
Total Expenses
$15,403
Mortgage P&I
95%
$9,914
Property Taxes
10%
$1,048
Home Insurance
8%
$805
HOA
1%
$92
Property Management
12%
$1,251
CapEx
4%
$417
Vacancy
3%
$313
Maintenance
4%
$417
Other
11%
$1,146