Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.35% first-year return on $383k initial cash invested.
-18.35%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,822
Rent
-$5,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,822 income − $13,675 expenses = $5,853 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,822
Total Expenses
$13,675
Mortgage P&I
111%
$8,675
Property Taxes
23%
$1,782
Home Insurance
7%
$558
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860