Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.15% first-year return on $385k initial cash invested.
-20.15%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$6,830
Rent
-$6,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,830 income − $13,294 expenses = $6,464 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,478
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,830
Total Expenses
$13,294
Mortgage P&I
128%
$8,775
Property Taxes
15%
$1,032
Home Insurance
9%
$639
HOA
8%
$526
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751