Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.69% first-year return on $392k initial cash invested.
-19.69%
Cash On Cash
1.98%
Cap Rate
0.32
DSCR
$6,460
Rent
-$6,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,460 income − $12,888 expenses = $6,428 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,795
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,460
Total Expenses
$12,888
Mortgage P&I
141%
$9,107
Property Taxes
13%
$809
Home Insurance
10%
$663
HOA
2%
$113
Property Management
12%
$775
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$711