Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -26.66% first-year return on $407k initial cash invested.
-26.66%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$4,274
Rent
-$9,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $13,326 expenses = $9,052 out of pocket
Investment Breakdown
|
Purchase Price
$1854k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$371k
Closing costs
1%
$18,543
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$13,326
Mortgage P&I
241%
$10,310
Property Taxes
20%
$863
Home Insurance
16%
$700
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470