Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.18% first-year return on $396k initial cash invested.
-24.18%
Cash On Cash
1.27%
Cap Rate
0.2
DSCR
$5,976
Rent
-$7,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $13,952 expenses = $7,976 out of pocket
Investment Breakdown
|
Purchase Price
$1799k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,976
Total Expenses
$13,952
Mortgage P&I
161%
$9,642
Property Taxes
28%
$1,649
Home Insurance
11%
$630
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657