Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.05% first-year return on $386k initial cash invested.
-24.05%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$5,066
Rent
-$7,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,066 income − $12,792 expenses = $7,726 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,066
Total Expenses
$12,792
Mortgage P&I
184%
$9,338
Property Taxes
22%
$1,119
Home Insurance
12%
$612
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557