Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.64% first-year return on $404k initial cash invested.
-24.64%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$6,362
Rent
-$8,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,362 income − $14,658 expenses = $8,296 out of pocket
Investment Breakdown
|
Purchase Price
$1839k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$404k
Downpayment
20%
$368k
Closing costs
1%
$18,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,362
Total Expenses
$14,658
Mortgage P&I
149%
$9,459
Property Taxes
37%
$2,355
Home Insurance
11%
$682
HOA
0%
$0
Property Management
12%
$763
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$700