Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.64% first-year return on $400k initial cash invested.
-23.64%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,894
Rent
-$7,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $11,775 expenses = $7,881 out of pocket
Investment Breakdown
|
Purchase Price
$1819k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,191
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,894
Total Expenses
$11,775
Mortgage P&I
234%
$9,101
Property Taxes
18%
$687
Home Insurance
17%
$663
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428