Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.31% first-year return on $385k initial cash invested.
-22.31%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$5,211
Rent
-$7,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,211 income − $12,374 expenses = $7,163 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$12,374
Mortgage P&I
170%
$8,880
Property Taxes
10%
$520
Home Insurance
12%
$612
HOA
11%
$592
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573