Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.44% first-year return on $375k initial cash invested.
-14.44%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$9,990
Rent
-$4,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,990 income − $14,499 expenses = $4,509 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
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
$9,990
Total Expenses
$14,499
Mortgage P&I
89%
$8,867
Property Taxes
16%
$1,628
Home Insurance
6%
$595
HOA
0%
$11
Property Management
12%
$1,199
CapEx
4%
$400
Vacancy
3%
$300
Maintenance
4%
$400
Other
11%
$1,099