Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.37% first-year return on $394k initial cash invested.
-21.37%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$5,445
Rent
-$7,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,445 income − $12,460 expenses = $7,015 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,902
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,445
Total Expenses
$12,460
Mortgage P&I
165%
$8,964
Property Taxes
18%
$980
Home Insurance
12%
$665
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599