Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $387k initial cash invested.
-12.08%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$10,592
Rent
-$3,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,592 income − $14,491 expenses = $3,899 out of pocket
Investment Breakdown
|
Purchase Price
$1758k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,583
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,592
Total Expenses
$14,491
Mortgage P&I
83%
$8,835
Property Taxes
13%
$1,407
Home Insurance
6%
$647
HOA
0%
$0
Property Management
12%
$1,271
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,165