Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.12% first-year return on $375k initial cash invested.
-25.12%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,451
Rent
-$7,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $10,298 expenses = $7,847 out of pocket
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,451
Total Expenses
$10,298
Mortgage P&I
352%
$8,627
Property Taxes
10%
$242
Home Insurance
24%
$595
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270