Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $394k initial cash invested.
-9.92%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$11,484
Rent
-$3,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,484 income − $14,742 expenses = $3,258 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,917
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,484
Total Expenses
$14,742
Mortgage P&I
79%
$9,118
Property Taxes
9%
$989
Home Insurance
6%
$648
HOA
1%
$83
Property Management
12%
$1,378
CapEx
4%
$459
Vacancy
3%
$345
Maintenance
4%
$459
Other
11%
$1,263