Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.93% first-year return on $392k initial cash invested.
-16.93%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$8,624
Rent
-$5,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,624 income − $14,157 expenses = $5,533 out of pocket
Investment Breakdown
|
Purchase Price
$1782k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,817
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,624
Total Expenses
$14,157
Mortgage P&I
107%
$9,268
Property Taxes
13%
$1,108
Home Insurance
8%
$656
HOA
2%
$192
Property Management
12%
$1,035
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949