Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.39% first-year return on $385k initial cash invested.
-20.39%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$7,566
Rent
-$6,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,566 income − $14,111 expenses = $6,545 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,485
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,566
Total Expenses
$14,111
Mortgage P&I
119%
$8,971
Property Taxes
22%
$1,689
Home Insurance
9%
$661
HOA
3%
$217
Property Management
12%
$908
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$832