Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $374k initial cash invested.
-16.76%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$9,756
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,756 income − $14,981 expenses = $5,225 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,953
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,756
Total Expenses
$14,981
Mortgage P&I
95%
$9,286
Property Taxes
18%
$1,750
Home Insurance
6%
$628
HOA
0%
$0
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,073