Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.49% first-year return on $387k initial cash invested.
-11.49%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$9,369
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,369 income − $13,080 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$1759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$387k
Downpayment
20%
$352k
Closing costs
1%
$17,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,369
Total Expenses
$13,080
Mortgage P&I
93%
$8,713
Property Taxes
6%
$518
Home Insurance
7%
$663
HOA
0%
$0
Property Management
12%
$1,124
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031