Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $391k initial cash invested.
-14.62%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$10,006
Rent
-$4,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,006 income − $14,766 expenses = $4,760 out of pocket
Investment Breakdown
|
Purchase Price
$1775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,748
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,006
Total Expenses
$14,766
Mortgage P&I
90%
$9,012
Property Taxes
16%
$1,577
Home Insurance
6%
$621
HOA
2%
$154
Property Management
12%
$1,201
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,101