Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.73% first-year return on $407k initial cash invested.
-24.73%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$5,940
Rent
-$8,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,940 income − $14,335 expenses = $8,395 out of pocket
Investment Breakdown
|
Purchase Price
$1854k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,539
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,940
Total Expenses
$14,335
Mortgage P&I
161%
$9,547
Property Taxes
9%
$543
Home Insurance
12%
$700
HOA
26%
$1,525
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$653