Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $407k initial cash invested.
-19.27%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$7,220
Rent
-$6,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,220 income − $13,749 expenses = $6,529 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.8%
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
$7,220
Total Expenses
$13,749
Mortgage P&I
133%
$9,630
Property Taxes
13%
$938
Home Insurance
9%
$648
HOA
1%
$78
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794