Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.49% first-year return on $393k initial cash invested.
-23.49%
Cash On Cash
1.22%
Cap Rate
0.19
DSCR
$4,248
Rent
-$7,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $11,938 expenses = $7,690 out of pocket
Investment Breakdown
|
Purchase Price
$1785k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$11,938
Mortgage P&I
220%
$9,340
Property Taxes
8%
$352
Home Insurance
15%
$625
HOA
4%
$177
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467