Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.77% first-year return on $389k initial cash invested.
-23.77%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$5,298
Rent
-$7,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $12,995 expenses = $7,697 out of pocket
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$12,995
Mortgage P&I
169%
$8,961
Property Taxes
30%
$1,598
Home Insurance
12%
$626
HOA
0%
$8
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583