Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.88% first-year return on $400k initial cash invested.
-20.88%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$7,698
Rent
-$6,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,698 income − $14,651 expenses = $6,953 out of pocket
Investment Breakdown
|
Purchase Price
$1817k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$363k
Closing costs
1%
$18,167
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,698
Total Expenses
$14,651
Mortgage P&I
123%
$9,497
Property Taxes
22%
$1,690
Home Insurance
9%
$663
HOA
2%
$183
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847