Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $377k initial cash invested.
-11.81%
Cash On Cash
3.47%
Cap Rate
0.6
DSCR
$9,372
Rent
-$3,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,372 income − $13,086 expenses = $3,714 out of pocket
Investment Breakdown
|
Purchase Price
$1712k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$342k
Closing costs
1%
$17,115
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,372
Total Expenses
$13,086
Mortgage P&I
88%
$8,281
Property Taxes
12%
$1,093
Home Insurance
6%
$525
HOA
0%
$0
Property Management
12%
$1,125
CapEx
4%
$375
Vacancy
3%
$281
Maintenance
4%
$375
Other
11%
$1,031