Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $386k initial cash invested.
-15.32%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$8,949
Rent
-$4,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,949 income − $13,873 expenses = $4,924 out of pocket
Investment Breakdown
|
Purchase Price
$1751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,509
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,949
Total Expenses
$13,873
Mortgage P&I
98%
$8,806
Property Taxes
17%
$1,525
Home Insurance
6%
$500
HOA
0%
$0
Property Management
12%
$1,074
CapEx
4%
$358
Vacancy
3%
$268
Maintenance
4%
$358
Other
11%
$984