Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.52% first-year return on $384k initial cash invested.
-17.52%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$7,870
Rent
-$5,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,870 income − $13,483 expenses = $5,613 out of pocket
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$384k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,870
Total Expenses
$13,483
Mortgage P&I
114%
$8,985
Property Taxes
15%
$1,211
Home Insurance
8%
$611
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866