Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.86% first-year return on $388k initial cash invested.
-21.86%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$5,150
Rent
-$7,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,150 income − $12,227 expenses = $7,077 out of pocket
Investment Breakdown
|
Purchase Price
$1764k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$353k
Closing costs
1%
$17,640
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,150
Total Expenses
$12,227
Mortgage P&I
169%
$8,725
Property Taxes
22%
$1,124
Home Insurance
12%
$628
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566