Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $390k initial cash invested.
-16.24%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$7,828
Rent
-$5,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,828 income − $13,110 expenses = $5,282 out of pocket
Investment Breakdown
|
Purchase Price
$1773k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$355k
Closing costs
1%
$17,734
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,828
Total Expenses
$13,110
Mortgage P&I
116%
$9,070
Property Taxes
9%
$714
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861