Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $403k initial cash invested.
-11.99%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$9,404
Rent
-$4,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,404 income − $13,432 expenses = $4,028 out of pocket
Investment Breakdown
|
Purchase Price
$1834k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,338
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,404
Total Expenses
$13,432
Mortgage P&I
98%
$9,190
Property Taxes
4%
$381
Home Insurance
7%
$665
HOA
0%
$0
Property Management
12%
$1,128
CapEx
4%
$376
Vacancy
3%
$282
Maintenance
4%
$376
Other
11%
$1,034