Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.95% first-year return on $383k initial cash invested.
-13.95%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$8,608
Rent
-$4,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,608 income − $13,065 expenses = $4,457 out of pocket
Investment Breakdown
|
Purchase Price
$1740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$348k
Closing costs
1%
$17,401
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,608
Total Expenses
$13,065
Mortgage P&I
101%
$8,713
Property Taxes
9%
$796
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,033
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$947