Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.12% first-year return on $396k initial cash invested.
-22.12%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$5,554
Rent
-$7,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,554 income − $12,861 expenses = $7,307 out of pocket
Investment Breakdown
|
Purchase Price
$1802k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,016
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,554
Total Expenses
$12,861
Mortgage P&I
164%
$9,124
Property Taxes
21%
$1,186
Home Insurance
12%
$663
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611