Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.56% first-year return on $382k initial cash invested.
-11.56%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$10,545
Rent
-$3,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,545 income − $14,221 expenses = $3,676 out of pocket
Investment Breakdown
|
Purchase Price
$1731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$346k
Closing costs
1%
$17,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,545
Total Expenses
$14,221
Mortgage P&I
82%
$8,679
Property Taxes
13%
$1,327
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,265
CapEx
4%
$422
Vacancy
3%
$316
Maintenance
4%
$422
Other
11%
$1,160