Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.39% first-year return on $393k initial cash invested.
-21.39%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$6,400
Rent
-$7,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $13,405 expenses = $7,005 out of pocket
Investment Breakdown
|
Purchase Price
$1786k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,859
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$13,405
Mortgage P&I
141%
$9,045
Property Taxes
25%
$1,625
Home Insurance
9%
$559
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704