Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.23% first-year return on $391k initial cash invested.
-15.23%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$10,941
Rent
-$4,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,941 income − $15,898 expenses = $4,957 out of pocket
Investment Breakdown
|
Purchase Price
$1774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$355k
Closing costs
1%
$17,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,941
Total Expenses
$15,898
Mortgage P&I
81%
$8,839
Property Taxes
17%
$1,828
Home Insurance
6%
$665
HOA
8%
$845
Property Management
12%
$1,313
CapEx
4%
$438
Vacancy
3%
$328
Maintenance
4%
$438
Other
11%
$1,204