Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.05% first-year return on $403k initial cash invested.
-11.05%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$10,530
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,530 income − $14,240 expenses = $3,710 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,530
Total Expenses
$14,240
Mortgage P&I
86%
$9,077
Property Taxes
10%
$1,058
Home Insurance
5%
$525
HOA
0%
$0
Property Management
12%
$1,264
CapEx
4%
$421
Vacancy
3%
$316
Maintenance
4%
$421
Other
11%
$1,158