Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $370k initial cash invested.
-6.19%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$11,044
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,044 income − $12,950 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,044
Total Expenses
$12,950
Mortgage P&I
76%
$8,397
Property Taxes
2%
$212
Home Insurance
5%
$586
HOA
0%
$0
Property Management
12%
$1,325
CapEx
4%
$442
Vacancy
3%
$331
Maintenance
4%
$442
Other
11%
$1,215