Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $402k initial cash invested.
-9.13%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$11,608
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,608 income − $14,664 expenses = $3,056 out of pocket
Investment Breakdown
|
Purchase Price
$1827k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,270
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,608
Total Expenses
$14,664
Mortgage P&I
79%
$9,181
Property Taxes
5%
$531
Home Insurance
9%
$1,006
HOA
0%
$0
Property Management
12%
$1,393
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,277