Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.3% first-year return on $389k initial cash invested.
-17.3%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$9,424
Rent
-$5,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,424 income − $15,035 expenses = $5,611 out of pocket
Investment Breakdown
|
Purchase Price
$1768k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$389k
Downpayment
20%
$354k
Closing costs
1%
$17,681
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,424
Total Expenses
$15,035
Mortgage P&I
96%
$9,057
Property Taxes
22%
$2,045
Home Insurance
8%
$728
HOA
0%
$0
Property Management
12%
$1,131
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,037