Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.04% first-year return on $386k initial cash invested.
-23.04%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,692
Rent
-$7,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,692 income − $11,095 expenses = $7,403 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
$3,692
Total Expenses
$11,095
Mortgage P&I
240%
$8,849
Property Taxes
10%
$378
Home Insurance
17%
$612
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406