Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $383k initial cash invested.
-15.68%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$8,541
Rent
-$5,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,541 income − $13,550 expenses = $5,009 out of pocket
Investment Breakdown
|
Purchase Price
$1740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,396
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,541
Total Expenses
$13,550
Mortgage P&I
102%
$8,711
Property Taxes
16%
$1,357
Home Insurance
7%
$577
HOA
0%
$0
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940