Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.63% first-year return on $392k initial cash invested.
-20.63%
Cash On Cash
2.42%
Cap Rate
0.36
DSCR
$8,518
Rent
-$6,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,518 income − $15,255 expenses = $6,737 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,518
Total Expenses
$15,255
Mortgage P&I
117%
$9,985
Property Taxes
21%
$1,750
Home Insurance
7%
$623
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937