Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.15% first-year return on $385k initial cash invested.
-13.15%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$9,026
Rent
-$4,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,026 income − $13,246 expenses = $4,220 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,026
Total Expenses
$13,246
Mortgage P&I
98%
$8,853
Property Taxes
8%
$712
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$1,083
CapEx
4%
$361
Vacancy
3%
$271
Maintenance
4%
$361
Other
11%
$993