Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.15% first-year return on $407k initial cash invested.
-21.15%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,968
Rent
-$7,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,968 income − $12,131 expenses = $7,163 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$12,131
Mortgage P&I
188%
$9,359
Property Taxes
9%
$435
Home Insurance
13%
$648
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546