Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.84% first-year return on $381k initial cash invested.
-22.84%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$5,226
Rent
-$7,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $12,481 expenses = $7,255 out of pocket
Investment Breakdown
|
Purchase Price
$1729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$346k
Closing costs
1%
$17,293
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$12,481
Mortgage P&I
167%
$8,744
Property Taxes
14%
$731
Home Insurance
12%
$644
HOA
11%
$585
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575