Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.2% first-year return on $375k initial cash invested.
-12.2%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$8,448
Rent
-$3,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,448 income − $12,258 expenses = $3,810 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,448
Total Expenses
$12,258
Mortgage P&I
101%
$8,500
Property Taxes
3%
$291
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929