Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.67% first-year return on $380k initial cash invested.
-16.67%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$9,436
Rent
-$5,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,436 income − $14,711 expenses = $5,275 out of pocket
Investment Breakdown
|
Purchase Price
$1722k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$344k
Closing costs
1%
$17,221
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,436
Total Expenses
$14,711
Mortgage P&I
95%
$9,003
Property Taxes
19%
$1,774
Home Insurance
7%
$637
HOA
1%
$90
Property Management
12%
$1,132
CapEx
4%
$377
Vacancy
3%
$283
Maintenance
4%
$377
Other
11%
$1,038