Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.15% first-year return on $395k initial cash invested.
-25.15%
Cash On Cash
1.46%
Cap Rate
0.21
DSCR
$4,464
Rent
-$8,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $12,743 expenses = $8,279 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.8%
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
$4,464
Total Expenses
$12,743
Mortgage P&I
230%
$10,288
Property Taxes
7%
$308
Home Insurance
14%
$628
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491