Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $375k initial cash invested.
-11.26%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$8,698
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$340k
Closing costs
1%
$17,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,698
Total Expenses
$12,218
Mortgage P&I
97%
$8,419
Property Taxes
3%
$246
Home Insurance
7%
$595
HOA
0%
$0
Property Management
12%
$1,044
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$957