Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $379k initial cash invested.
-8.94%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$11,652
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,652 income − $14,473 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$1718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,182
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,652
Total Expenses
$14,473
Mortgage P&I
73%
$8,474
Property Taxes
12%
$1,409
Home Insurance
5%
$628
HOA
0%
$0
Property Management
12%
$1,398
CapEx
4%
$466
Vacancy
3%
$350
Maintenance
4%
$466
Other
11%
$1,282