Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.95% first-year return on $379k initial cash invested.
-24.95%
Cash On Cash
1.33%
Cap Rate
0.2
DSCR
$4,227
Rent
-$7,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $12,111 expenses = $7,884 out of pocket
Investment Breakdown
|
Purchase Price
$1720k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,199
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$12,111
Mortgage P&I
228%
$9,625
Property Taxes
10%
$419
Home Insurance
15%
$630
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465