Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $386k initial cash invested.
-13.96%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$7,666
Rent
-$4,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,666 income − $12,157 expenses = $4,491 out of pocket
Investment Breakdown
|
Purchase Price
$1753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$351k
Closing costs
1%
$17,529
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,666
Total Expenses
$12,157
Mortgage P&I
113%
$8,624
Property Taxes
4%
$296
Home Insurance
8%
$630
HOA
0%
$0
Property Management
12%
$920
CapEx
4%
$307
Vacancy
3%
$230
Maintenance
4%
$307
Other
11%
$843