Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.98% first-year return on $392k initial cash invested.
-20.98%
Cash On Cash
2.18%
Cap Rate
0.33
DSCR
$5,684
Rent
-$6,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,684 income − $12,534 expenses = $6,850 out of pocket
Investment Breakdown
|
Purchase Price
$1780k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,796
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,684
Total Expenses
$12,534
Mortgage P&I
173%
$9,849
Property Taxes
2%
$97
Home Insurance
12%
$656
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625