Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.11% first-year return on $395k initial cash invested.
-22.11%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,038
Rent
-$7,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $11,316 expenses = $7,278 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$11,316
Mortgage P&I
223%
$9,000
Property Taxes
8%
$314
Home Insurance
16%
$628
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444