Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.42% first-year return on $396k initial cash invested.
-19.42%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$6,441
Rent
-$6,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $12,847 expenses = $6,406 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,995
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$12,847
Mortgage P&I
142%
$9,150
Property Taxes
5%
$338
Home Insurance
10%
$663
HOA
8%
$505
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709