Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $394k initial cash invested.
-14%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$9,141
Rent
-$4,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,141 income − $13,744 expenses = $4,603 out of pocket
Investment Breakdown
|
Purchase Price
$1793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$359k
Closing costs
1%
$17,928
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,141
Total Expenses
$13,744
Mortgage P&I
98%
$8,963
Property Taxes
11%
$1,042
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,097
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,006