Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.44% first-year return on $389k initial cash invested.
-27.44%
Cash On Cash
0.89%
Cap Rate
0.13
DSCR
$4,900
Rent
-$8,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $13,796 expenses = $8,896 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$13,796
Mortgage P&I
204%
$10,005
Property Taxes
29%
$1,427
Home Insurance
13%
$618
HOA
2%
$80
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539