Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $380k initial cash invested.
-14.63%
Cash On Cash
3.64%
Cap Rate
0.55
DSCR
$9,998
Rent
-$4,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,998 income − $14,629 expenses = $4,631 out of pocket
Investment Breakdown
|
Purchase Price
$1723k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$345k
Closing costs
1%
$17,225
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,998
Total Expenses
$14,629
Mortgage P&I
95%
$9,455
Property Taxes
13%
$1,320
Home Insurance
5%
$454
HOA
0%
$0
Property Management
12%
$1,200
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,100