Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $386k initial cash invested.
-14.74%
Cash On Cash
3.2%
Cap Rate
0.52
DSCR
$9,732
Rent
-$4,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,732 income − $14,466 expenses = $4,734 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,732
Total Expenses
$14,466
Mortgage P&I
93%
$9,018
Property Taxes
16%
$1,527
Home Insurance
6%
$612
HOA
0%
$0
Property Management
12%
$1,168
CapEx
4%
$389
Vacancy
3%
$292
Maintenance
4%
$389
Other
11%
$1,071