Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $388k initial cash invested.
-14.06%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$8,062
Rent
-$4,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,062 income − $12,611 expenses = $4,549 out of pocket
Investment Breakdown
|
Purchase Price
$1763k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$353k
Closing costs
1%
$17,629
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,062
Total Expenses
$12,611
Mortgage P&I
108%
$8,741
Property Taxes
6%
$502
Home Insurance
8%
$628
HOA
0%
$0
Property Management
12%
$967
CapEx
4%
$322
Vacancy
3%
$242
Maintenance
4%
$322
Other
11%
$887