Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $386k initial cash invested.
-14.36%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$8,868
Rent
-$4,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,868 income − $13,492 expenses = $4,624 out of pocket
Investment Breakdown
|
Purchase Price
$1754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,538
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,868
Total Expenses
$13,492
Mortgage P&I
101%
$8,925
Property Taxes
10%
$922
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,064
CapEx
4%
$355
Vacancy
3%
$266
Maintenance
4%
$355
Other
11%
$975