Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $388k initial cash invested.
-17.29%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$9,147
Rent
-$5,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,147 income − $14,744 expenses = $5,597 out of pocket
Investment Breakdown
|
Purchase Price
$1764k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$353k
Closing costs
1%
$17,637
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,147
Total Expenses
$14,744
Mortgage P&I
100%
$9,175
Property Taxes
20%
$1,829
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,098
CapEx
4%
$366
Vacancy
3%
$274
Maintenance
4%
$366
Other
11%
$1,006