Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.24% first-year return on $392k initial cash invested.
-16.24%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$8,228
Rent
-$5,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,228 income − $13,540 expenses = $5,312 out of pocket
Investment Breakdown
|
Purchase Price
$1783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$357k
Closing costs
1%
$17,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,228
Total Expenses
$13,540
Mortgage P&I
110%
$9,031
Property Taxes
13%
$1,064
Home Insurance
8%
$648
HOA
0%
$0
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905