Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.98% first-year return on $378k initial cash invested.
-14.98%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$8,784
Rent
-$4,723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,784 income − $13,507 expenses = $4,723 out of pocket
Investment Breakdown
|
Purchase Price
$1716k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$343k
Closing costs
1%
$17,156
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,784
Total Expenses
$13,507
Mortgage P&I
98%
$8,621
Property Taxes
13%
$1,164
Home Insurance
7%
$594
HOA
2%
$142
Property Management
12%
$1,054
CapEx
4%
$351
Vacancy
3%
$264
Maintenance
4%
$351
Other
11%
$966