Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.72% first-year return on $396k initial cash invested.
-29.72%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$7,016
Rent
-$9,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,016 income − $16,824 expenses = $9,808 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,016
Total Expenses
$16,824
Mortgage P&I
128%
$9,014
Property Taxes
68%
$4,794
Home Insurance
9%
$630
HOA
0%
$0
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$210
Maintenance
4%
$281
Other
11%
$772