Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.68% first-year return on $389k initial cash invested.
-16.68%
Cash On Cash
3.42%
Cap Rate
0.51
DSCR
$12,592
Rent
-$5,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,592 income − $17,997 expenses = $5,405 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,665
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$12,592
Total Expenses
$17,997
Mortgage P&I
79%
$9,941
Property Taxes
24%
$3,076
Home Insurance
6%
$698
HOA
0%
$0
Property Management
12%
$1,511
CapEx
4%
$504
Vacancy
3%
$378
Maintenance
4%
$504
Other
11%
$1,385