Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.22% first-year return on $405k initial cash invested.
-21.22%
Cash On Cash
1.66%
Cap Rate
0.27
DSCR
$5,019
Rent
-$7,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $12,188 expenses = $7,169 out of pocket
Investment Breakdown
|
Purchase Price
$1845k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$405k
Downpayment
20%
$369k
Closing costs
1%
$18,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$12,188
Mortgage P&I
190%
$9,517
Property Taxes
6%
$318
Home Insurance
13%
$646
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552