Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $395k initial cash invested.
-11.58%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$11,618
Rent
-$3,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,618 income − $15,430 expenses = $3,812 out of pocket
Investment Breakdown
|
Purchase Price
$1795k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$395k
Downpayment
20%
$359k
Closing costs
1%
$17,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,618
Total Expenses
$15,430
Mortgage P&I
81%
$9,468
Property Taxes
12%
$1,383
Home Insurance
5%
$628
HOA
0%
$0
Property Management
12%
$1,394
CapEx
4%
$465
Vacancy
3%
$349
Maintenance
4%
$465
Other
11%
$1,278