Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.47% first-year return on $386k initial cash invested.
-22.47%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$3,663
Rent
-$7,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $10,880 expenses = $7,217 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,663
Total Expenses
$10,880
Mortgage P&I
245%
$8,978
Property Taxes
1%
$43
Home Insurance
17%
$612
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403