Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $390k initial cash invested.
-13.11%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$11,835
Rent
-$4,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,835 income − $16,094 expenses = $4,259 out of pocket
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,835
Total Expenses
$16,094
Mortgage P&I
73%
$8,676
Property Taxes
23%
$2,767
Home Insurance
5%
$628
HOA
0%
$0
Property Management
12%
$1,420
CapEx
4%
$473
Vacancy
3%
$355
Maintenance
4%
$473
Other
11%
$1,302