Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.95% first-year return on $380k initial cash invested.
-18.95%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$6,880
Rent
-$6,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,880 income − $12,882 expenses = $6,002 out of pocket
Investment Breakdown
|
Purchase Price
$1724k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,237
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,880
Total Expenses
$12,882
Mortgage P&I
125%
$8,603
Property Taxes
12%
$802
Home Insurance
17%
$1,138
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757