Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.51% first-year return on $407k initial cash invested.
-16.51%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$11,280
Rent
-$5,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,280 income − $16,873 expenses = $5,593 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,280
Total Expenses
$16,873
Mortgage P&I
85%
$9,538
Property Taxes
25%
$2,852
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,354
CapEx
4%
$451
Vacancy
3%
$338
Maintenance
4%
$451
Other
11%
$1,241