Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.08% first-year return on $394k initial cash invested.
-15.08%
Cash On Cash
3.72%
Cap Rate
0.55
DSCR
$9,468
Rent
-$4,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,468 income − $14,419 expenses = $4,951 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,468
Total Expenses
$14,419
Mortgage P&I
107%
$10,120
Property Taxes
5%
$454
Home Insurance
7%
$626
HOA
0%
$0
Property Management
12%
$1,136
CapEx
4%
$379
Vacancy
3%
$284
Maintenance
4%
$379
Other
11%
$1,041