Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.14% first-year return on $383k initial cash invested.
-20.14%
Cash On Cash
2.47%
Cap Rate
0.37
DSCR
$8,364
Rent
-$6,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,364 income − $14,787 expenses = $6,423 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$347k
Closing costs
1%
$17,366
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,364
Total Expenses
$14,787
Mortgage P&I
116%
$9,666
Property Taxes
20%
$1,647
Home Insurance
8%
$629
HOA
0%
$0
Property Management
12%
$1,004
CapEx
4%
$335
Vacancy
3%
$251
Maintenance
4%
$335
Other
11%
$920