Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $386k initial cash invested.
-15.1%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$8,862
Rent
-$4,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,862 income − $13,717 expenses = $4,855 out of pocket
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,518
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,862
Total Expenses
$13,717
Mortgage P&I
99%
$8,769
Property Taxes
15%
$1,306
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,063
CapEx
4%
$354
Vacancy
3%
$266
Maintenance
4%
$354
Other
11%
$975