Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $392k initial cash invested.
-15.71%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$9,016
Rent
-$5,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,016 income − $14,141 expenses = $5,125 out of pocket
Investment Breakdown
|
Purchase Price
$1779k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$356k
Closing costs
1%
$17,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,016
Total Expenses
$14,141
Mortgage P&I
100%
$9,040
Property Taxes
12%
$1,062
Home Insurance
7%
$648
HOA
4%
$325
Property Management
12%
$1,082
CapEx
4%
$361
Vacancy
3%
$270
Maintenance
4%
$361
Other
11%
$992