Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.07% first-year return on $400k initial cash invested.
-18.07%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$7,227
Rent
-$6,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,227 income − $13,252 expenses = $6,025 out of pocket
Investment Breakdown
|
Purchase Price
$1820k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$364k
Closing costs
1%
$18,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,227
Total Expenses
$13,252
Mortgage P&I
124%
$8,994
Property Taxes
16%
$1,164
Home Insurance
9%
$637
HOA
0%
$0
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795