Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $396k initial cash invested.
-16.16%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$9,376
Rent
-$5,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,376 income − $14,710 expenses = $5,334 out of pocket
Investment Breakdown
|
Purchase Price
$1801k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,010
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,376
Total Expenses
$14,710
Mortgage P&I
101%
$9,490
Property Taxes
15%
$1,407
Home Insurance
7%
$626
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031