Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.74% first-year return on $386k initial cash invested.
-18.74%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$8,008
Rent
-$6,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,008 income − $14,028 expenses = $6,020 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.8%
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
$8,008
Total Expenses
$14,028
Mortgage P&I
114%
$9,148
Property Taxes
19%
$1,546
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$961
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$881