Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.55% first-year return on $383k initial cash invested.
-13.55%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$10,328
Rent
-$4,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,328 income − $14,651 expenses = $4,323 out of pocket
Investment Breakdown
|
Purchase Price
$1738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,328
Total Expenses
$14,651
Mortgage P&I
84%
$8,701
Property Taxes
18%
$1,818
Home Insurance
6%
$621
HOA
0%
$0
Property Management
12%
$1,239
CapEx
4%
$413
Vacancy
3%
$310
Maintenance
4%
$413
Other
11%
$1,136