Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.68% first-year return on $408k initial cash invested.
-17.68%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$9,081
Rent
-$6,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,081 income − $15,098 expenses = $6,017 out of pocket
Investment Breakdown
|
Purchase Price
$1860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,081
Total Expenses
$15,098
Mortgage P&I
103%
$9,322
Property Taxes
18%
$1,650
Home Insurance
8%
$698
HOA
4%
$341
Property Management
12%
$1,090
CapEx
4%
$363
Vacancy
3%
$272
Maintenance
4%
$363
Other
11%
$999