Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.92% first-year return on $403k initial cash invested.
-18.92%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$8,190
Rent
-$6,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,190 income − $14,538 expenses = $6,348 out of pocket
Investment Breakdown
|
Purchase Price
$1831k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$403k
Downpayment
20%
$366k
Closing costs
1%
$18,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,190
Total Expenses
$14,538
Mortgage P&I
116%
$9,532
Property Taxes
13%
$1,065
Home Insurance
14%
$1,155
HOA
0%
$0
Property Management
12%
$983
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$901