Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.67% first-year return on $390k initial cash invested.
-14.67%
Cash On Cash
3.49%
Cap Rate
0.54
DSCR
$10,446
Rent
-$4,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,446 income − $15,214 expenses = $4,768 out of pocket
Investment Breakdown
|
Purchase Price
$1772k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,718
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,446
Total Expenses
$15,214
Mortgage P&I
91%
$9,496
Property Taxes
15%
$1,573
Home Insurance
6%
$593
HOA
0%
$0
Property Management
12%
$1,254
CapEx
4%
$418
Vacancy
3%
$313
Maintenance
4%
$418
Other
11%
$1,149