Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.87% first-year return on $379k initial cash invested.
-11.87%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$10,094
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,094 income − $13,842 expenses = $3,748 out of pocket
Investment Breakdown
|
Purchase Price
$1718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,094
Total Expenses
$13,842
Mortgage P&I
86%
$8,695
Property Taxes
10%
$1,015
Home Insurance
7%
$700
HOA
0%
$0
Property Management
12%
$1,211
CapEx
4%
$404
Vacancy
3%
$303
Maintenance
4%
$404
Other
11%
$1,110