Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.38% first-year return on $380k initial cash invested.
-22.38%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$5,982
Rent
-$7,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $13,068 expenses = $7,086 out of pocket
Investment Breakdown
|
Purchase Price
$1723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,234
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,982
Total Expenses
$13,068
Mortgage P&I
146%
$8,735
Property Taxes
28%
$1,688
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658