Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $394k initial cash invested.
-17.57%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$7,980
Rent
-$5,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,980 income − $13,748 expenses = $5,768 out of pocket
Investment Breakdown
|
Purchase Price
$1791k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$358k
Closing costs
1%
$17,907
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,980
Total Expenses
$13,748
Mortgage P&I
115%
$9,168
Property Taxes
15%
$1,204
Home Insurance
8%
$663
HOA
0%
$0
Property Management
12%
$958
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$878