Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $395k initial cash invested.
-13.94%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$9,738
Rent
-$4,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,738 income − $14,327 expenses = $4,589 out of pocket
Investment Breakdown
|
Purchase Price
$1796k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,738
Total Expenses
$14,327
Mortgage P&I
91%
$8,865
Property Taxes
13%
$1,275
Home Insurance
9%
$875
HOA
0%
$0
Property Management
12%
$1,169
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,071