Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.18% first-year return on $383k initial cash invested.
-18.18%
Cash On Cash
2.79%
Cap Rate
0.43
DSCR
$9,096
Rent
-$5,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,096 income − $14,896 expenses = $5,800 out of pocket
Investment Breakdown
|
Purchase Price
$1737k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$347k
Closing costs
1%
$17,374
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,096
Total Expenses
$14,896
Mortgage P&I
104%
$9,469
Property Taxes
19%
$1,721
Home Insurance
7%
$612
HOA
0%
$0
Property Management
12%
$1,092
CapEx
4%
$364
Vacancy
3%
$273
Maintenance
4%
$364
Other
11%
$1,001