Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.31% first-year return on $396k initial cash invested.
-13.31%
Cash On Cash
4.13%
Cap Rate
0.61
DSCR
$12,280
Rent
-$4,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,280 income − $16,672 expenses = $4,392 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,280
Total Expenses
$16,672
Mortgage P&I
82%
$10,097
Property Taxes
14%
$1,770
Home Insurance
5%
$630
HOA
0%
$0
Property Management
12%
$1,474
CapEx
4%
$491
Vacancy
3%
$368
Maintenance
4%
$491
Other
11%
$1,351