Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.9% first-year return on $375k initial cash invested.
-18.9%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$5,211
Rent
-$5,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,211 income − $11,118 expenses = $5,907 out of pocket
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$11,118
Mortgage P&I
165%
$8,603
Property Taxes
3%
$150
Home Insurance
11%
$595
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573