Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $387k initial cash invested.
-15.43%
Cash On Cash
3.2%
Cap Rate
0.51
DSCR
$10,228
Rent
-$4,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,228 income − $15,205 expenses = $4,977 out of pocket
Investment Breakdown
|
Purchase Price
$1758k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,576
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,228
Total Expenses
$15,205
Mortgage P&I
91%
$9,261
Property Taxes
18%
$1,819
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,227
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,125