Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.51% first-year return on $391k initial cash invested.
-19.51%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$7,209
Rent
-$6,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,209 income − $13,563 expenses = $6,354 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,209
Total Expenses
$13,563
Mortgage P&I
123%
$8,871
Property Taxes
22%
$1,621
Home Insurance
9%
$621
HOA
0%
$0
Property Management
12%
$865
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$793