Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.25% first-year return on $393k initial cash invested.
-18.25%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$6,788
Rent
-$5,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,788 income − $12,771 expenses = $5,983 out of pocket
Investment Breakdown
|
Purchase Price
$1787k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,873
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,788
Total Expenses
$12,771
Mortgage P&I
132%
$8,990
Property Taxes
13%
$912
Home Insurance
8%
$559
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747