Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.95% first-year return on $396k initial cash invested.
-22.95%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,322
Rent
-$7,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $10,891 expenses = $7,569 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$10,891
Mortgage P&I
271%
$9,018
Property Taxes
2%
$63
Home Insurance
19%
$630
HOA
2%
$50
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365