Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.09% first-year return on $386k initial cash invested.
-22.09%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,136
Rent
-$7,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $10,244 expenses = $7,108 out of pocket
Investment Breakdown
|
Purchase Price
$1753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,531
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$10,244
Mortgage P&I
274%
$8,605
Property Taxes
10%
$312
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345