Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.95% first-year return on $386k initial cash invested.
-22.95%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,260
Rent
-$7,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $10,632 expenses = $7,372 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,260
Total Expenses
$10,632
Mortgage P&I
273%
$8,910
Property Taxes
0%
$2
Home Insurance
19%
$612
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359