Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.08% first-year return on $385k initial cash invested.
-13.08%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$8,108
Rent
-$4,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,108 income − $12,310 expenses = $4,202 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,499
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,108
Total Expenses
$12,310
Mortgage P&I
108%
$8,772
Property Taxes
2%
$170
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$973
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$892