Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $396k initial cash invested.
-10.31%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$9,798
Rent
-$3,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,798 income − $13,200 expenses = $3,402 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.4%
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
$9,798
Total Expenses
$13,200
Mortgage P&I
92%
$9,009
Property Taxes
2%
$229
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,176
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,078