Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $396k initial cash invested.
-17.94%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$5,884
Rent
-$5,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,884 income − $11,802 expenses = $5,918 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,884
Total Expenses
$11,802
Mortgage P&I
154%
$9,089
Property Taxes
1%
$83
Home Insurance
11%
$630
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647