Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $381k initial cash invested.
-17.1%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$9,260
Rent
-$5,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,260 income − $14,684 expenses = $5,424 out of pocket
Investment Breakdown
|
Purchase Price
$1727k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$345k
Closing costs
1%
$17,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,260
Total Expenses
$14,684
Mortgage P&I
101%
$9,363
Property Taxes
18%
$1,685
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,111
CapEx
4%
$370
Vacancy
3%
$278
Maintenance
4%
$370
Other
11%
$1,019