Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.92% first-year return on $384k initial cash invested.
-21.92%
Cash On Cash
2.22%
Cap Rate
0.32
DSCR
$6,075
Rent
-$7,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,075 income − $13,089 expenses = $7,014 out of pocket
Investment Breakdown
|
Purchase Price
$1743k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$13,089
Mortgage P&I
164%
$9,992
Property Taxes
6%
$392
Home Insurance
11%
$640
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668