Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.73% first-year return on $386k initial cash invested.
-19.73%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$6,810
Rent
-$6,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,810 income − $13,148 expenses = $6,338 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.9%
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
$6,810
Total Expenses
$13,148
Mortgage P&I
135%
$9,214
Property Taxes
9%
$612
Home Insurance
9%
$612
HOA
6%
$396
Property Management
12%
$817
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$749