Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21% first-year return on $402k initial cash invested.
-21%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$7,228
Rent
-$7,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,228 income − $14,265 expenses = $7,037 out of pocket
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,228
Total Expenses
$14,265
Mortgage P&I
129%
$9,308
Property Taxes
26%
$1,860
Home Insurance
9%
$640
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795