Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.28% first-year return on $384k initial cash invested.
-12.28%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$8,914
Rent
-$3,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,914 income − $12,844 expenses = $3,930 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,436
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,914
Total Expenses
$12,844
Mortgage P&I
99%
$8,853
Property Taxes
11%
$957
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$1,070
CapEx
4%
$357
Vacancy
3%
$267
Maintenance
4%
$357
Other
11%
$981