Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.83% first-year return on $394k initial cash invested.
-20.83%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$7,174
Rent
-$6,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,174 income − $14,006 expenses = $6,832 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%
$17,888
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,174
Total Expenses
$14,006
Mortgage P&I
126%
$9,037
Property Taxes
25%
$1,819
Home Insurance
9%
$626
HOA
1%
$85
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789