Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.75% first-year return on $406k initial cash invested.
-19.75%
Cash On Cash
2.58%
Cap Rate
0.39
DSCR
$9,520
Rent
-$6,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,520 income − $16,200 expenses = $6,680 out of pocket
Investment Breakdown
|
Purchase Price
$1848k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$406k
Downpayment
20%
$370k
Closing costs
1%
$18,475
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,520
Total Expenses
$16,200
Mortgage P&I
108%
$10,268
Property Taxes
19%
$1,820
Home Insurance
7%
$665
HOA
2%
$210
Property Management
12%
$1,142
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,047