Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.97% first-year return on $399k initial cash invested.
-10.97%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$11,598
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,598 income − $15,244 expenses = $3,646 out of pocket
Investment Breakdown
|
Purchase Price
$1813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,132
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,598
Total Expenses
$15,244
Mortgage P&I
79%
$9,120
Property Taxes
11%
$1,309
Home Insurance
8%
$871
HOA
0%
$0
Property Management
12%
$1,392
CapEx
4%
$464
Vacancy
3%
$348
Maintenance
4%
$464
Other
11%
$1,276