Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.63% first-year return on $394k initial cash invested.
-12.63%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$9,798
Rent
-$4,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,798 income − $13,942 expenses = $4,144 out of pocket
Investment Breakdown
|
Purchase Price
$1789k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,798
Total Expenses
$13,942
Mortgage P&I
92%
$9,050
Property Taxes
10%
$956
Home Insurance
6%
$604
HOA
0%
$0
Property Management
12%
$1,176
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,078