Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.86% first-year return on $386k initial cash invested.
-22.86%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$6,244
Rent
-$7,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,244 income − $13,589 expenses = $7,345 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,244
Total Expenses
$13,589
Mortgage P&I
141%
$8,808
Property Taxes
33%
$2,046
Home Insurance
10%
$612
HOA
0%
$0
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$687