Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.42% first-year return on $385k initial cash invested.
-18.42%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$7,994
Rent
-$5,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,994 income − $13,906 expenses = $5,912 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,994
Total Expenses
$13,906
Mortgage P&I
111%
$8,843
Property Taxes
22%
$1,733
Home Insurance
8%
$612
HOA
0%
$0
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879