Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.83% first-year return on $396k initial cash invested.
-18.83%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$7,932
Rent
-$6,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,932 income − $14,140 expenses = $6,208 out of pocket
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,932
Total Expenses
$14,140
Mortgage P&I
113%
$8,986
Property Taxes
23%
$1,828
Home Insurance
8%
$629
HOA
0%
$0
Property Management
12%
$952
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$873