Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $385k initial cash invested.
-13.37%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$10,773
Rent
-$4,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,773 income − $15,059 expenses = $4,286 out of pocket
Investment Breakdown
|
Purchase Price
$1746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$349k
Closing costs
1%
$17,461
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,773
Total Expenses
$15,059
Mortgage P&I
80%
$8,664
Property Taxes
17%
$1,883
Home Insurance
6%
$630
HOA
2%
$219
Property Management
12%
$1,293
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,185