Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.21% first-year return on $394k initial cash invested.
-24.21%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$4,287
Rent
-$7,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $12,244 expenses = $7,957 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$359k
Closing costs
1%
$17,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$12,244
Mortgage P&I
213%
$9,118
Property Taxes
23%
$1,004
Home Insurance
16%
$665
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472