Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.08% first-year return on $383k initial cash invested.
-21.08%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$7,017
Rent
-$6,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,017 income − $13,749 expenses = $6,732 out of pocket
Investment Breakdown
|
Purchase Price
$1739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,017
Total Expenses
$13,749
Mortgage P&I
124%
$8,708
Property Taxes
20%
$1,391
Home Insurance
9%
$609
HOA
9%
$654
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772