Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.66% first-year return on $374k initial cash invested.
-19.66%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$8,328
Rent
-$6,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,328 income − $14,454 expenses = $6,126 out of pocket
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$374k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,328
Total Expenses
$14,454
Mortgage P&I
113%
$9,420
Property Taxes
19%
$1,610
Home Insurance
7%
$593
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916