Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $402k initial cash invested.
-18.14%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$7,852
Rent
-$6,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,852 income − $13,923 expenses = $6,071 out of pocket
Investment Breakdown
|
Purchase Price
$1826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$365k
Closing costs
1%
$18,263
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,852
Total Expenses
$13,923
Mortgage P&I
117%
$9,177
Property Taxes
12%
$904
Home Insurance
15%
$1,172
HOA
0%
$0
Property Management
12%
$942
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$864