Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.3% first-year return on $385k initial cash invested.
-23.3%
Cash On Cash
1.4%
Cap Rate
0.22
DSCR
$6,549
Rent
-$7,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,549 income − $14,030 expenses = $7,481 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,489
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,549
Total Expenses
$14,030
Mortgage P&I
141%
$9,257
Property Taxes
27%
$1,750
Home Insurance
10%
$628
HOA
3%
$169
Property Management
12%
$786
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720