Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.6% first-year return on $386k initial cash invested.
-18.6%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$5,950
Rent
-$5,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,950 income − $11,924 expenses = $5,974 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,950
Total Expenses
$11,924
Mortgage P&I
153%
$9,109
Property Taxes
3%
$181
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654