Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $390k initial cash invested.
-11.14%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$11,428
Rent
-$3,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,428 income − $15,047 expenses = $3,619 out of pocket
Investment Breakdown
|
Purchase Price
$1771k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$354k
Closing costs
1%
$17,709
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,428
Total Expenses
$15,047
Mortgage P&I
78%
$8,962
Property Taxes
14%
$1,570
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,371
CapEx
4%
$457
Vacancy
3%
$343
Maintenance
4%
$457
Other
11%
$1,257