Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.14% first-year return on $378k initial cash invested.
-20.14%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$6,045
Rent
-$6,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $12,381 expenses = $6,336 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$342k
Closing costs
1%
$17,122
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$12,381
Mortgage P&I
143%
$8,651
Property Taxes
18%
$1,080
Home Insurance
10%
$595
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665