Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.35% first-year return on $392k initial cash invested.
-23.35%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$4,654
Rent
-$7,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $12,277 expenses = $7,623 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,654
Total Expenses
$12,277
Mortgage P&I
203%
$9,434
Property Taxes
14%
$638
Home Insurance
13%
$623
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512