Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.55% first-year return on $387k initial cash invested.
-11.55%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$10,545
Rent
-$3,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,545 income − $14,268 expenses = $3,723 out of pocket
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,560
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,545
Total Expenses
$14,268
Mortgage P&I
84%
$8,887
Property Taxes
11%
$1,166
Home Insurance
6%
$630
HOA
0%
$0
Property Management
12%
$1,265
CapEx
4%
$422
Vacancy
3%
$316
Maintenance
4%
$422
Other
11%
$1,160