Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.24% first-year return on $398k initial cash invested.
-14.24%
Cash On Cash
3.37%
Cap Rate
0.54
DSCR
$9,924
Rent
-$4,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,924 income − $14,643 expenses = $4,719 out of pocket
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$362k
Closing costs
1%
$18,086
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,924
Total Expenses
$14,643
Mortgage P&I
95%
$9,408
Property Taxes
12%
$1,162
Home Insurance
7%
$698
HOA
0%
$0
Property Management
12%
$1,191
CapEx
4%
$397
Vacancy
3%
$298
Maintenance
4%
$397
Other
11%
$1,092