Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.12% first-year return on $395k initial cash invested.
-17.12%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$8,520
Rent
-$5,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,520 income − $14,160 expenses = $5,640 out of pocket
Investment Breakdown
|
Purchase Price
$1797k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,970
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,520
Total Expenses
$14,160
Mortgage P&I
105%
$8,987
Property Taxes
19%
$1,647
Home Insurance
7%
$629
HOA
0%
$0
Property Management
12%
$1,022
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$937