Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $394k initial cash invested.
-10.71%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$10,466
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,466 income − $13,982 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$1790k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,904
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,466
Total Expenses
$13,982
Mortgage P&I
87%
$9,130
Property Taxes
6%
$630
Home Insurance
6%
$663
HOA
0%
$0
Property Management
12%
$1,256
CapEx
4%
$419
Vacancy
3%
$314
Maintenance
4%
$419
Other
11%
$1,151