Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.5% first-year return on $380k initial cash invested.
-19.5%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$6,046
Rent
-$6,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $12,217 expenses = $6,171 out of pocket
Investment Breakdown
|
Purchase Price
$1723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,228
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$12,217
Mortgage P&I
144%
$8,723
Property Taxes
13%
$812
Home Insurance
10%
$626
HOA
0%
$0
Property Management
12%
$726
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665