Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.82% first-year return on $391k initial cash invested.
-19.82%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$7,774
Rent
-$6,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,774 income − $14,230 expenses = $6,456 out of pocket
Investment Breakdown
|
Purchase Price
$1776k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,756
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,774
Total Expenses
$14,230
Mortgage P&I
114%
$8,895
Property Taxes
26%
$2,027
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855