Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $391k initial cash invested.
-19.44%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$6,132
Rent
-$6,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,132 income − $12,461 expenses = $6,329 out of pocket
Investment Breakdown
|
Purchase Price
$1774k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,132
Total Expenses
$12,461
Mortgage P&I
152%
$9,338
Property Taxes
6%
$375
Home Insurance
11%
$663
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675