Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.63% first-year return on $409k initial cash invested.
-22.63%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$4,450
Rent
-$7,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $12,171 expenses = $7,721 out of pocket
Investment Breakdown
|
Purchase Price
$1864k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$373k
Closing costs
1%
$18,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,450
Total Expenses
$12,171
Mortgage P&I
212%
$9,425
Property Taxes
12%
$550
Home Insurance
15%
$682
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490