Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $394k initial cash invested.
-16.48%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$8,277
Rent
-$5,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,277 income − $13,688 expenses = $5,411 out of pocket
Investment Breakdown
|
Purchase Price
$1791k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,908
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,277
Total Expenses
$13,688
Mortgage P&I
109%
$9,007
Property Taxes
15%
$1,229
Home Insurance
8%
$639
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910