Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.13% first-year return on $383k initial cash invested.
-19.13%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$7,580
Rent
-$6,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,580 income − $13,680 expenses = $6,100 out of pocket
Investment Breakdown
|
Purchase Price
$1736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$347k
Closing costs
1%
$17,363
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,580
Total Expenses
$13,680
Mortgage P&I
116%
$8,759
Property Taxes
22%
$1,696
Home Insurance
9%
$648
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834