Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $387k initial cash invested.
-16.27%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$7,288
Rent
-$5,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,288 income − $12,533 expenses = $5,245 out of pocket
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,288
Total Expenses
$12,533
Mortgage P&I
118%
$8,602
Property Taxes
12%
$844
Home Insurance
8%
$607
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802