Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $389k initial cash invested.
-17.13%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$8,235
Rent
-$5,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,235 income − $13,791 expenses = $5,556 out of pocket
Investment Breakdown
|
Purchase Price
$1767k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,672
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,235
Total Expenses
$13,791
Mortgage P&I
109%
$8,994
Property Taxes
16%
$1,316
Home Insurance
8%
$682
HOA
0%
$0
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$906