Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.26% first-year return on $382k initial cash invested.
-21.26%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$7,120
Rent
-$6,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,120 income − $13,879 expenses = $6,759 out of pocket
Investment Breakdown
|
Purchase Price
$1731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$346k
Closing costs
1%
$17,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,120
Total Expenses
$13,879
Mortgage P&I
124%
$8,810
Property Taxes
19%
$1,343
Home Insurance
9%
$630
HOA
9%
$675
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783