Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.85% first-year return on $391k initial cash invested.
-17.85%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$8,298
Rent
-$5,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,298 income − $14,109 expenses = $5,811 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
$8,298
Total Expenses
$14,109
Mortgage P&I
107%
$8,919
Property Taxes
21%
$1,747
Home Insurance
7%
$621
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913