Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13% first-year return on $381k initial cash invested.
-13%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$9,446
Rent
-$4,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,446 income − $13,574 expenses = $4,128 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,289
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,446
Total Expenses
$13,574
Mortgage P&I
92%
$8,667
Property Taxes
11%
$1,083
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039