Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $396k initial cash invested.
-15.37%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$7,192
Rent
-$5,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,192 income − $12,259 expenses = $5,067 out of pocket
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,192
Total Expenses
$12,259
Mortgage P&I
125%
$8,959
Property Taxes
3%
$225
Home Insurance
9%
$629
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791