Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.93% first-year return on $399k initial cash invested.
-17.93%
Cash On Cash
2.69%
Cap Rate
0.42
DSCR
$7,275
Rent
-$5,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,275 income − $13,235 expenses = $5,960 out of pocket
Investment Breakdown
|
Purchase Price
$1814k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,135
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,275
Total Expenses
$13,235
Mortgage P&I
134%
$9,740
Property Taxes
4%
$311
Home Insurance
9%
$674
HOA
1%
$37
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800