Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.06% first-year return on $403k initial cash invested.
-24.06%
Cash On Cash
1.74%
Cap Rate
0.25
DSCR
$5,598
Rent
-$8,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,598 income − $13,674 expenses = $8,076 out of pocket
Investment Breakdown
|
Purchase Price
$1833k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$367k
Closing costs
1%
$18,326
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,598
Total Expenses
$13,674
Mortgage P&I
188%
$10,508
Property Taxes
11%
$588
Home Insurance
12%
$674
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616