Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.18% first-year return on $384k initial cash invested.
-16.18%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$8,432
Rent
-$5,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,432 income − $13,611 expenses = $5,179 out of pocket
Investment Breakdown
|
Purchase Price
$1744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,436
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,432
Total Expenses
$13,611
Mortgage P&I
105%
$8,820
Property Taxes
16%
$1,382
Home Insurance
6%
$542
HOA
0%
$0
Property Management
12%
$1,012
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$928