Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.51% first-year return on $386k initial cash invested.
-17.51%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$7,155
Rent
-$5,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,155 income − $12,779 expenses = $5,624 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
$7,155
Total Expenses
$12,779
Mortgage P&I
122%
$8,738
Property Taxes
9%
$649
Home Insurance
9%
$612
HOA
5%
$347
Property Management
12%
$859
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787