Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.04% first-year return on $386k initial cash invested.
-17.04%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$8,328
Rent
-$5,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,328 income − $13,803 expenses = $5,475 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,328
Total Expenses
$13,803
Mortgage P&I
106%
$8,856
Property Taxes
18%
$1,504
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916