Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.33% first-year return on $376k initial cash invested.
-24.33%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$4,248
Rent
-$7,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,248 income − $11,881 expenses = $7,633 out of pocket
Investment Breakdown
|
Purchase Price
$1707k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$376k
Downpayment
20%
$341k
Closing costs
1%
$17,068
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$11,881
Mortgage P&I
211%
$8,963
Property Taxes
19%
$813
Home Insurance
15%
$630
HOA
1%
$31
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467