Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $382k initial cash invested.
-12.21%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$9,376
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,376 income − $13,267 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$1736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,355
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,376
Total Expenses
$13,267
Mortgage P&I
92%
$8,608
Property Taxes
9%
$818
Home Insurance
7%
$654
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031