Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $395k initial cash invested.
-18.04%
Cash On Cash
2.59%
Cap Rate
0.41
DSCR
$6,952
Rent
-$5,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,952 income − $12,888 expenses = $5,936 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,949
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,952
Total Expenses
$12,888
Mortgage P&I
137%
$9,528
Property Taxes
4%
$295
Home Insurance
10%
$663
HOA
1%
$38
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765