Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.52% first-year return on $394k initial cash invested.
-14.52%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$10,792
Rent
-$4,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,792 income − $15,565 expenses = $4,773 out of pocket
Investment Breakdown
|
Purchase Price
$1792k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,922
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,792
Total Expenses
$15,565
Mortgage P&I
84%
$9,055
Property Taxes
15%
$1,588
Home Insurance
6%
$640
HOA
6%
$612
Property Management
12%
$1,295
CapEx
4%
$432
Vacancy
3%
$324
Maintenance
4%
$432
Other
11%
$1,187