Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $385k initial cash invested.
-14.15%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$8,208
Rent
-$4,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,208 income − $12,750 expenses = $4,542 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.4%
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
$8,208
Total Expenses
$12,750
Mortgage P&I
107%
$8,769
Property Taxes
7%
$579
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$985
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$903