Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.91% first-year return on $380k initial cash invested.
-12.91%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$8,500
Rent
-$4,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,500 income − $12,589 expenses = $4,089 out of pocket
Investment Breakdown
|
Purchase Price
$1725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,247
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,500
Total Expenses
$12,589
Mortgage P&I
100%
$8,507
Property Taxes
7%
$562
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,020
CapEx
4%
$340
Vacancy
3%
$255
Maintenance
4%
$340
Other
11%
$935