Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.08% first-year return on $405k initial cash invested.
-25.08%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$3,186
Rent
-$8,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $11,660 expenses = $8,474 out of pocket
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$369k
Closing costs
1%
$18,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$11,660
Mortgage P&I
294%
$9,368
Property Taxes
13%
$414
Home Insurance
20%
$646
HOA
5%
$150
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350