Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $402k initial cash invested.
-13.68%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$10,611
Rent
-$4,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,611 income − $15,194 expenses = $4,583 out of pocket
Investment Breakdown
|
Purchase Price
$1829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,611
Total Expenses
$15,194
Mortgage P&I
86%
$9,147
Property Taxes
16%
$1,690
Home Insurance
6%
$628
HOA
1%
$123
Property Management
12%
$1,273
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,167