Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.29% first-year return on $394k initial cash invested.
-21.29%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,464
Rent
-$6,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,464 income − $12,453 expenses = $6,989 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,464
Total Expenses
$12,453
Mortgage P&I
166%
$9,089
Property Taxes
16%
$879
Home Insurance
11%
$626
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601