Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $395k initial cash invested.
-19.05%
Cash On Cash
2.85%
Cap Rate
0.42
DSCR
$10,948
Rent
-$6,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,948 income − $17,219 expenses = $6,271 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,948
Total Expenses
$17,219
Mortgage P&I
92%
$10,102
Property Taxes
25%
$2,767
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,314
CapEx
4%
$438
Vacancy
3%
$328
Maintenance
4%
$438
Other
11%
$1,204