Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.37% first-year return on $381k initial cash invested.
-18.37%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$6,406
Rent
-$5,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,406 income − $12,239 expenses = $5,833 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,292
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,406
Total Expenses
$12,239
Mortgage P&I
133%
$8,545
Property Taxes
12%
$750
Home Insurance
10%
$628
HOA
2%
$138
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705