Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $391k initial cash invested.
-22.02%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$5,576
Rent
-$7,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $12,751 expenses = $7,175 out of pocket
Investment Breakdown
|
Purchase Price
$1776k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,760
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$12,751
Mortgage P&I
162%
$9,049
Property Taxes
21%
$1,159
Home Insurance
12%
$648
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613