Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $393k initial cash invested.
-15.69%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$8,313
Rent
-$5,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,313 income − $13,458 expenses = $5,145 out of pocket
Investment Breakdown
|
Purchase Price
$1788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$358k
Closing costs
1%
$17,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,313
Total Expenses
$13,458
Mortgage P&I
109%
$9,088
Property Taxes
11%
$917
Home Insurance
8%
$626
HOA
0%
$0
Property Management
12%
$998
CapEx
4%
$333
Vacancy
3%
$249
Maintenance
4%
$333
Other
11%
$914