Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $393k initial cash invested.
-16.04%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$7,710
Rent
-$5,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,710 income − $12,960 expenses = $5,250 out of pocket
Investment Breakdown
|
Purchase Price
$1785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$393k
Downpayment
20%
$357k
Closing costs
1%
$17,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,710
Total Expenses
$12,960
Mortgage P&I
119%
$9,198
Property Taxes
7%
$517
Home Insurance
8%
$625
HOA
0%
$0
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848