Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.99% first-year return on $407k initial cash invested.
-26.99%
Cash On Cash
0.94%
Cap Rate
0.14
DSCR
$5,424
Rent
-$9,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $14,567 expenses = $9,143 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$14,567
Mortgage P&I
191%
$10,378
Property Taxes
31%
$1,696
Home Insurance
12%
$648
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597