Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.68% first-year return on $393k initial cash invested.
-22.68%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$4,131
Rent
-$7,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,131 income − $11,567 expenses = $7,436 out of pocket
Investment Breakdown
|
Purchase Price
$1788k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$358k
Closing costs
1%
$17,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,131
Total Expenses
$11,567
Mortgage P&I
212%
$8,768
Property Taxes
17%
$719
Home Insurance
15%
$626
HOA
1%
$50
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454