Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.11% first-year return on $407k initial cash invested.
-20.11%
Cash On Cash
2.52%
Cap Rate
0.37
DSCR
$7,248
Rent
-$6,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,248 income − $14,076 expenses = $6,828 out of pocket
Investment Breakdown
|
Purchase Price
$1855k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,545
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,248
Total Expenses
$14,076
Mortgage P&I
144%
$10,432
Property Taxes
7%
$482
Home Insurance
10%
$698
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$217
Maintenance
4%
$290
Other
11%
$797