Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.22% first-year return on $379k initial cash invested.
-17.22%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$7,702
Rent
-$5,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,702 income − $13,142 expenses = $5,440 out of pocket
Investment Breakdown
|
Purchase Price
$1719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$379k
Downpayment
20%
$344k
Closing costs
1%
$17,194
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,702
Total Expenses
$13,142
Mortgage P&I
115%
$8,836
Property Taxes
14%
$1,056
Home Insurance
8%
$632
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847