Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $404k initial cash invested.
-11.14%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$10,604
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,604 income − $14,352 expenses = $3,748 out of pocket
Investment Breakdown
|
Purchase Price
$1837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$367k
Closing costs
1%
$18,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,604
Total Expenses
$14,352
Mortgage P&I
86%
$9,113
Property Taxes
9%
$979
Home Insurance
6%
$656
HOA
0%
$0
Property Management
12%
$1,272
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,166