Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $396k initial cash invested.
-15.79%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$9,374
Rent
-$5,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,374 income − $14,583 expenses = $5,209 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,374
Total Expenses
$14,583
Mortgage P&I
97%
$9,104
Property Taxes
16%
$1,457
Home Insurance
7%
$630
HOA
2%
$205
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031