Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $395k initial cash invested.
-16.2%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$7,827
Rent
-$5,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,827 income − $13,153 expenses = $5,326 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,931
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,827
Total Expenses
$13,153
Mortgage P&I
115%
$9,010
Property Taxes
10%
$817
Home Insurance
9%
$665
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$861