Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.97% first-year return on $392k initial cash invested.
-18.97%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$5,668
Rent
-$6,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,668 income − $11,865 expenses = $6,197 out of pocket
Investment Breakdown
|
Purchase Price
$1781k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,812
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,668
Total Expenses
$11,865
Mortgage P&I
159%
$9,036
Property Taxes
2%
$134
Home Insurance
14%
$768
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623