Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.77% first-year return on $382k initial cash invested.
-13.77%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$11,550
Rent
-$4,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,550 income − $15,931 expenses = $4,381 out of pocket
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,550
Total Expenses
$15,931
Mortgage P&I
74%
$8,571
Property Taxes
9%
$1,055
Home Insurance
6%
$639
HOA
15%
$1,740
Property Management
12%
$1,386
CapEx
4%
$462
Vacancy
3%
$346
Maintenance
4%
$462
Other
11%
$1,270