Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.49% first-year return on $387k initial cash invested.
-16.49%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$8,210
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,210 income − $13,534 expenses = $5,324 out of pocket
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,595
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,210
Total Expenses
$13,534
Mortgage P&I
107%
$8,748
Property Taxes
14%
$1,158
Home Insurance
8%
$626
HOA
3%
$212
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903