Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.6% first-year return on $386k initial cash invested.
-24.6%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$2,920
Rent
-$7,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $10,823 expenses = $7,903 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$10,823
Mortgage P&I
304%
$8,885
Property Taxes
6%
$181
Home Insurance
21%
$612
HOA
5%
$152
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321