Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.06% first-year return on $387k initial cash invested.
-17.06%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$8,661
Rent
-$5,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,661 income − $14,159 expenses = $5,498 out of pocket
Investment Breakdown
|
Purchase Price
$1756k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$351k
Closing costs
1%
$17,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,661
Total Expenses
$14,159
Mortgage P&I
103%
$8,915
Property Taxes
19%
$1,644
Home Insurance
8%
$656
HOA
0%
$0
Property Management
12%
$1,039
CapEx
4%
$346
Vacancy
3%
$260
Maintenance
4%
$346
Other
11%
$953