Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $384k initial cash invested.
-12.31%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$10,596
Rent
-$3,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,596 income − $14,533 expenses = $3,937 out of pocket
Investment Breakdown
|
Purchase Price
$1742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,419
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,596
Total Expenses
$14,533
Mortgage P&I
81%
$8,617
Property Taxes
16%
$1,700
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,272
CapEx
4%
$424
Vacancy
3%
$318
Maintenance
4%
$424
Other
11%
$1,166