Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $409k initial cash invested.
-11.46%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$9,944
Rent
-$3,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,944 income − $13,849 expenses = $3,905 out of pocket
Investment Breakdown
|
Purchase Price
$1861k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$372k
Closing costs
1%
$18,608
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,944
Total Expenses
$13,849
Mortgage P&I
94%
$9,317
Property Taxes
5%
$504
Home Insurance
7%
$647
HOA
0%
$0
Property Management
12%
$1,193
CapEx
4%
$398
Vacancy
3%
$298
Maintenance
4%
$398
Other
11%
$1,094