Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.62% first-year return on $376k initial cash invested.
-20.62%
Cash On Cash
1.92%
Cap Rate
0.3
DSCR
$5,043
Rent
-$6,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $11,498 expenses = $6,455 out of pocket
Investment Breakdown
|
Purchase Price
$1703k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,032
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,043
Total Expenses
$11,498
Mortgage P&I
178%
$8,975
Property Taxes
4%
$178
Home Insurance
12%
$630
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555