Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $398k initial cash invested.
-11.13%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$9,687
Rent
-$3,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,687 income − $13,375 expenses = $3,688 out of pocket
Investment Breakdown
|
Purchase Price
$1808k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$362k
Closing costs
1%
$18,077
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,687
Total Expenses
$13,375
Mortgage P&I
95%
$9,179
Property Taxes
2%
$238
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$291
Maintenance
4%
$387
Other
11%
$1,066