Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $388k initial cash invested.
-11.38%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$9,438
Rent
-$3,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,438 income − $13,114 expenses = $3,676 out of pocket
Investment Breakdown
|
Purchase Price
$1760k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$352k
Closing costs
1%
$17,604
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,438
Total Expenses
$13,114
Mortgage P&I
94%
$8,871
Property Taxes
4%
$405
Home Insurance
7%
$628
HOA
0%
$0
Property Management
12%
$1,133
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,038