Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.36% first-year return on $386k initial cash invested.
-21.36%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$4,239
Rent
-$6,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $11,100 expenses = $6,861 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,239
Total Expenses
$11,100
Mortgage P&I
210%
$8,896
Property Taxes
4%
$150
Home Insurance
14%
$612
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$466