Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $400k initial cash invested.
-15.96%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$8,770
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,770 income − $14,094 expenses = $5,324 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,208
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,770
Total Expenses
$14,094
Mortgage P&I
103%
$9,066
Property Taxes
16%
$1,381
Home Insurance
8%
$665
HOA
0%
$0
Property Management
12%
$1,052
CapEx
4%
$351
Vacancy
3%
$263
Maintenance
4%
$351
Other
11%
$965