Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.28% first-year return on $372k initial cash invested.
-18.28%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$7,028
Rent
-$5,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,028 income − $12,703 expenses = $5,675 out of pocket
Investment Breakdown
|
Purchase Price
$1688k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$372k
Downpayment
20%
$338k
Closing costs
1%
$16,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,028
Total Expenses
$12,703
Mortgage P&I
127%
$8,895
Property Taxes
12%
$828
Home Insurance
8%
$591
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$773