Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.63% first-year return on $386k initial cash invested.
-20.63%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$7,191
Rent
-$6,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,191 income − $13,825 expenses = $6,634 out of pocket
Investment Breakdown
|
Purchase Price
$1752k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,519
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,191
Total Expenses
$13,825
Mortgage P&I
124%
$8,916
Property Taxes
18%
$1,310
Home Insurance
9%
$628
HOA
7%
$525
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791