Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.45% first-year return on $396k initial cash invested.
-17.45%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$6,525
Rent
-$5,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,525 income − $12,283 expenses = $5,758 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,525
Total Expenses
$12,283
Mortgage P&I
139%
$9,045
Property Taxes
6%
$389
Home Insurance
10%
$630
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718