Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.25% first-year return on $385k initial cash invested.
-23.25%
Cash On Cash
1.64%
Cap Rate
0.25
DSCR
$6,759
Rent
-$7,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $14,223 expenses = $7,464 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
7.3%
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
$6,759
Total Expenses
$14,223
Mortgage P&I
142%
$9,580
Property Taxes
26%
$1,734
Home Insurance
9%
$612
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743