Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.03% first-year return on $400k initial cash invested.
-22.03%
Cash On Cash
2.04%
Cap Rate
0.31
DSCR
$7,328
Rent
-$7,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,328 income − $14,677 expenses = $7,349 out of pocket
Investment Breakdown
|
Purchase Price
$1821k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,209
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,328
Total Expenses
$14,677
Mortgage P&I
139%
$10,159
Property Taxes
17%
$1,282
Home Insurance
8%
$612
HOA
2%
$133
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806