Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $406k initial cash invested.
-9.33%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$11,986
Rent
-$3,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,986 income − $15,145 expenses = $3,159 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$370k
Closing costs
1%
$18,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,986
Total Expenses
$15,145
Mortgage P&I
77%
$9,179
Property Taxes
10%
$1,164
Home Insurance
6%
$698
HOA
0%
$30
Property Management
12%
$1,438
CapEx
4%
$479
Vacancy
3%
$360
Maintenance
4%
$479
Other
11%
$1,318