Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $384k initial cash invested.
-11.41%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$11,070
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,070 income − $14,722 expenses = $3,652 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,440
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,070
Total Expenses
$14,722
Mortgage P&I
79%
$8,722
Property Taxes
13%
$1,463
Home Insurance
6%
$700
HOA
1%
$73
Property Management
12%
$1,328
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,218