Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $390k initial cash invested.
-15.67%
Cash On Cash
3.14%
Cap Rate
0.49
DSCR
$8,664
Rent
-$5,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,664 income − $13,754 expenses = $5,090 out of pocket
Investment Breakdown
|
Purchase Price
$1770k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,700
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,664
Total Expenses
$13,754
Mortgage P&I
108%
$9,372
Property Taxes
9%
$815
Home Insurance
7%
$620
HOA
0%
$0
Property Management
12%
$1,040
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$953