Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.5% first-year return on $381k initial cash invested.
-17.5%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$7,526
Rent
-$5,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,526 income − $13,079 expenses = $5,553 out of pocket
Investment Breakdown
|
Purchase Price
$1728k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,277
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,526
Total Expenses
$13,079
Mortgage P&I
115%
$8,689
Property Taxes
16%
$1,201
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$828