Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.83% first-year return on $384k initial cash invested.
-13.83%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$9,322
Rent
-$4,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,322 income − $13,745 expenses = $4,423 out of pocket
Investment Breakdown
|
Purchase Price
$1742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$348k
Closing costs
1%
$17,415
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,322
Total Expenses
$13,745
Mortgage P&I
93%
$8,715
Property Taxes
13%
$1,240
Home Insurance
7%
$620
HOA
0%
$0
Property Management
12%
$1,119
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,025