Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.72% first-year return on $400k initial cash invested.
-21.72%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$4,602
Rent
-$7,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,602 income − $11,850 expenses = $7,248 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,210
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$11,850
Mortgage P&I
201%
$9,246
Property Taxes
8%
$366
Home Insurance
15%
$674
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506