Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $386k initial cash invested.
-10.07%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$11,114
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,114 income − $14,350 expenses = $3,236 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,114
Total Expenses
$14,350
Mortgage P&I
79%
$8,773
Property Taxes
10%
$1,118
Home Insurance
6%
$612
HOA
1%
$67
Property Management
12%
$1,334
CapEx
4%
$445
Vacancy
3%
$333
Maintenance
4%
$445
Other
11%
$1,223