Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $393k initial cash invested.
-1.51%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$17,007
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$17,007 income − $17,503 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$1787k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,865
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$17,007
Total Expenses
$17,503
Mortgage P&I
53%
$8,956
Property Taxes
6%
$1,092
Home Insurance
4%
$656
HOA
6%
$1,017
Property Management
12%
$2,041
CapEx
4%
$680
Vacancy
3%
$510
Maintenance
4%
$680
Other
11%
$1,871