Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.93% first-year return on $389k initial cash invested.
-13.93%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$9,720
Rent
-$4,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,720 income − $14,240 expenses = $4,520 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$354k
Closing costs
1%
$17,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,720
Total Expenses
$14,240
Mortgage P&I
92%
$8,955
Property Taxes
14%
$1,350
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,166
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,069