Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.42% first-year return on $383k initial cash invested.
-13.42%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$8,505
Rent
-$4,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,505 income − $12,788 expenses = $4,283 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,382
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,505
Total Expenses
$12,788
Mortgage P&I
103%
$8,782
Property Taxes
5%
$466
Home Insurance
8%
$648
HOA
0%
$0
Property Management
12%
$1,021
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$936