Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.04% first-year return on $393k initial cash invested.
-17.04%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$7,568
Rent
-$5,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,568 income − $13,146 expenses = $5,578 out of pocket
Investment Breakdown
|
Purchase Price
$1785k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,853
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,568
Total Expenses
$13,146
Mortgage P&I
118%
$8,939
Property Taxes
13%
$995
Home Insurance
8%
$639
HOA
0%
$0
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832