Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.65% first-year return on $404k initial cash invested.
-23.65%
Cash On Cash
1.55%
Cap Rate
0.24
DSCR
$7,992
Rent
-$7,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,992 income − $15,946 expenses = $7,954 out of pocket
Investment Breakdown
|
Purchase Price
$1836k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$367k
Closing costs
1%
$18,361
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,992
Total Expenses
$15,946
Mortgage P&I
125%
$10,006
Property Taxes
23%
$1,848
Home Insurance
8%
$663
HOA
9%
$711
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879