Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.76% first-year return on $407k initial cash invested.
-13.76%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$10,702
Rent
-$4,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,702 income − $15,363 expenses = $4,661 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
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
$10,702
Total Expenses
$15,363
Mortgage P&I
87%
$9,319
Property Taxes
16%
$1,758
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,284
CapEx
4%
$428
Vacancy
3%
$321
Maintenance
4%
$428
Other
11%
$1,177