Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $396k initial cash invested.
-15.48%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$11,304
Rent
-$5,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,304 income − $16,409 expenses = $5,105 out of pocket
Investment Breakdown
|
Purchase Price
$1798k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$396k
Downpayment
20%
$360k
Closing costs
1%
$17,984
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,304
Total Expenses
$16,409
Mortgage P&I
81%
$9,172
Property Taxes
24%
$2,767
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,356
CapEx
4%
$452
Vacancy
3%
$339
Maintenance
4%
$452
Other
11%
$1,243