Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.27% first-year return on $386k initial cash invested.
-27.27%
Cash On Cash
0.61%
Cap Rate
0.09
DSCR
$3,048
Rent
-$8,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $11,807 expenses = $8,759 out of pocket
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,048
Total Expenses
$11,807
Mortgage P&I
313%
$9,525
Property Taxes
21%
$634
Home Insurance
20%
$612
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335