Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $375k initial cash invested.
-14.62%
Cash On Cash
3.37%
Cap Rate
0.53
DSCR
$9,442
Rent
-$4,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,442 income − $14,007 expenses = $4,565 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.9%
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
$9,442
Total Expenses
$14,007
Mortgage P&I
95%
$8,954
Property Taxes
13%
$1,247
Home Insurance
6%
$595
HOA
0%
$0
Property Management
12%
$1,133
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039