Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.72% first-year return on $402k initial cash invested.
-20.72%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$7,353
Rent
-$6,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,353 income − $14,298 expenses = $6,945 out of pocket
Investment Breakdown
|
Purchase Price
$1830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$366k
Closing costs
1%
$18,298
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,353
Total Expenses
$14,298
Mortgage P&I
123%
$9,030
Property Taxes
27%
$1,998
Home Insurance
10%
$770
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809