Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.83% first-year return on $385k initial cash invested.
-19.83%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$6,130
Rent
-$6,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,130 income − $12,494 expenses = $6,364 out of pocket
Investment Breakdown
|
Purchase Price
$1748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$385k
Downpayment
20%
$350k
Closing costs
1%
$17,484
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$12,494
Mortgage P&I
144%
$8,801
Property Taxes
16%
$961
Home Insurance
11%
$648
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674