Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $385k initial cash invested.
-10.55%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$10,124
Rent
-$3,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,124 income − $13,510 expenses = $3,386 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%
$17,487
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,124
Total Expenses
$13,510
Mortgage P&I
87%
$8,830
Property Taxes
6%
$625
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,215
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,114