Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.89% first-year return on $394k initial cash invested.
-20.89%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$5,162
Rent
-$6,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,162 income − $12,020 expenses = $6,858 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$12,020
Mortgage P&I
176%
$9,089
Property Taxes
6%
$321
Home Insurance
12%
$626
HOA
4%
$230
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568